[SCGM] QoQ TTM Result on 31-Jan-2009 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
26-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -10.87%
YoY- 447.45%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 62,096 60,701 61,753 62,558 58,887 42,290 23,668 89.89%
PBT 7,342 6,746 6,343 6,438 7,280 5,783 3,476 64.39%
Tax -397 -399 -546 -969 -1,144 -871 -598 -23.84%
NP 6,945 6,347 5,797 5,469 6,136 4,912 2,878 79.62%
-
NP to SH 6,945 6,347 5,797 5,469 6,136 4,912 2,878 79.62%
-
Tax Rate 5.41% 5.91% 8.61% 15.05% 15.71% 15.06% 17.20% -
Total Cost 55,151 54,354 55,956 57,089 52,751 37,378 20,790 91.29%
-
Net Worth 50,968 53,103 49,073 46,503 48,671 47,526 15,548 120.19%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 1,999 1,999 1,999 669 669 669 669 107.04%
Div Payout % 28.78% 31.50% 34.48% 12.24% 10.91% 13.62% 23.25% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 50,968 53,103 49,073 46,503 48,671 47,526 15,548 120.19%
NOSH 79,912 79,999 79,963 79,047 80,000 80,078 26,766 106.92%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 11.18% 10.46% 9.39% 8.74% 10.42% 11.62% 12.16% -
ROE 13.63% 11.95% 11.81% 11.76% 12.61% 10.34% 18.51% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 77.71 75.88 77.23 79.14 73.61 52.81 88.42 -8.22%
EPS 8.69 7.93 7.25 6.92 7.67 6.13 10.75 -13.18%
DPS 2.50 2.50 2.50 0.85 0.84 0.84 2.50 0.00%
NAPS 0.6378 0.6638 0.6137 0.5883 0.6084 0.5935 0.5809 6.40%
Adjusted Per Share Value based on latest NOSH - 79,047
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 32.07 31.35 31.90 32.31 30.42 21.84 12.23 89.82%
EPS 3.59 3.28 2.99 2.82 3.17 2.54 1.49 79.43%
DPS 1.03 1.03 1.03 0.35 0.35 0.35 0.35 104.95%
NAPS 0.2633 0.2743 0.2535 0.2402 0.2514 0.2455 0.0803 120.23%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.56 0.56 0.53 0.57 0.55 0.44 0.56 -
P/RPS 0.72 0.74 0.69 0.72 0.75 0.83 0.63 9.28%
P/EPS 6.44 7.06 7.31 8.24 7.17 7.17 5.21 15.13%
EY 15.52 14.17 13.68 12.14 13.95 13.94 19.20 -13.19%
DY 4.46 4.46 4.72 1.49 1.52 1.90 4.46 0.00%
P/NAPS 0.88 0.84 0.86 0.97 0.90 0.74 0.96 -5.62%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 23/12/09 18/09/09 26/06/09 26/03/09 10/12/08 - - -
Price 0.50 0.57 0.60 0.58 0.79 0.00 0.00 -
P/RPS 0.64 0.75 0.78 0.73 1.07 0.00 0.00 -
P/EPS 5.75 7.18 8.28 8.38 10.30 0.00 0.00 -
EY 17.38 13.92 12.08 11.93 9.71 0.00 0.00 -
DY 5.00 4.39 4.17 1.46 1.06 0.00 0.00 -
P/NAPS 0.78 0.86 0.98 0.99 1.30 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment