[SCGM] QoQ TTM Result on 31-Jan-2012 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
19-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- -0.2%
YoY- -0.26%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 90,300 86,183 82,111 80,634 80,556 78,995 75,070 13.04%
PBT 9,885 8,496 7,838 7,088 7,101 7,473 7,255 22.78%
Tax -2,301 -1,776 -1,635 -480 -480 -312 -200 405.87%
NP 7,584 6,720 6,203 6,608 6,621 7,161 7,055 4.91%
-
NP to SH 7,584 6,720 6,203 6,608 6,621 7,161 7,055 4.91%
-
Tax Rate 23.28% 20.90% 20.86% 6.77% 6.76% 4.18% 2.76% -
Total Cost 82,716 79,463 75,908 74,026 73,935 71,834 68,015 13.86%
-
Net Worth 64,569 62,726 63,484 59,589 60,243 58,841 57,872 7.53%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 64,569 62,726 63,484 59,589 60,243 58,841 57,872 7.53%
NOSH 82,401 80,109 80,056 79,954 79,824 79,904 79,912 2.05%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 8.40% 7.80% 7.55% 8.20% 8.22% 9.07% 9.40% -
ROE 11.75% 10.71% 9.77% 11.09% 10.99% 12.17% 12.19% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 109.59 107.58 102.57 100.85 100.92 98.86 93.94 10.76%
EPS 9.20 8.39 7.75 8.26 8.29 8.96 8.83 2.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7836 0.783 0.793 0.7453 0.7547 0.7364 0.7242 5.37%
Adjusted Per Share Value based on latest NOSH - 79,954
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 46.64 44.52 42.41 41.65 41.61 40.80 38.78 13.02%
EPS 3.92 3.47 3.20 3.41 3.42 3.70 3.64 5.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3335 0.324 0.3279 0.3078 0.3112 0.3039 0.2989 7.53%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.67 0.71 0.77 0.49 0.47 0.505 0.50 -
P/RPS 0.61 0.66 0.75 0.49 0.47 0.51 0.53 9.77%
P/EPS 7.28 8.46 9.94 5.93 5.67 5.63 5.66 18.18%
EY 13.74 11.81 10.06 16.87 17.65 17.75 17.66 -15.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 0.97 0.66 0.62 0.69 0.69 15.73%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 17/12/12 28/09/12 29/06/12 19/03/12 29/12/11 28/09/11 28/06/11 -
Price 0.50 0.69 0.74 0.83 0.50 0.48 0.51 -
P/RPS 0.46 0.64 0.72 0.82 0.50 0.49 0.54 -10.09%
P/EPS 5.43 8.23 9.55 10.04 6.03 5.36 5.78 -4.06%
EY 18.41 12.16 10.47 9.96 16.59 18.67 17.31 4.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.88 0.93 1.11 0.66 0.65 0.70 -5.77%

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