[SCGM] QoQ TTM Result on 31-Jan-2013 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -4.75%
YoY- 9.32%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 100,226 97,093 96,894 96,271 90,300 86,183 82,111 14.17%
PBT 11,543 11,213 10,376 9,459 9,885 8,496 7,838 29.35%
Tax -2,493 -2,633 -2,736 -2,235 -2,301 -1,776 -1,635 32.37%
NP 9,050 8,580 7,640 7,224 7,584 6,720 6,203 28.54%
-
NP to SH 9,050 8,580 7,640 7,224 7,584 6,720 6,203 28.54%
-
Tax Rate 21.60% 23.48% 26.37% 23.63% 23.28% 20.90% 20.86% -
Total Cost 91,176 88,513 89,254 89,047 82,716 79,463 75,908 12.95%
-
Net Worth 69,381 69,001 66,043 64,025 64,569 62,726 63,484 6.08%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 69,381 69,001 66,043 64,025 64,569 62,726 63,484 6.08%
NOSH 80,089 79,974 80,043 79,942 82,401 80,109 80,056 0.02%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 9.03% 8.84% 7.88% 7.50% 8.40% 7.80% 7.55% -
ROE 13.04% 12.43% 11.57% 11.28% 11.75% 10.71% 9.77% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 125.14 121.41 121.05 120.43 109.59 107.58 102.57 14.13%
EPS 11.30 10.73 9.54 9.04 9.20 8.39 7.75 28.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8663 0.8628 0.8251 0.8009 0.7836 0.783 0.793 6.05%
Adjusted Per Share Value based on latest NOSH - 79,942
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 51.77 50.15 50.05 49.73 46.64 44.52 42.41 14.17%
EPS 4.67 4.43 3.95 3.73 3.92 3.47 3.20 28.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3584 0.3564 0.3411 0.3307 0.3335 0.324 0.3279 6.09%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.875 0.955 0.55 0.525 0.67 0.71 0.77 -
P/RPS 0.70 0.79 0.45 0.44 0.61 0.66 0.75 -4.48%
P/EPS 7.74 8.90 5.76 5.81 7.28 8.46 9.94 -15.32%
EY 12.91 11.23 17.35 17.21 13.74 11.81 10.06 18.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.11 0.67 0.66 0.86 0.91 0.97 2.72%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 30/12/13 26/09/13 28/06/13 29/03/13 17/12/12 28/09/12 29/06/12 -
Price 0.95 0.99 1.10 0.58 0.50 0.69 0.74 -
P/RPS 0.76 0.82 0.91 0.48 0.46 0.64 0.72 3.66%
P/EPS 8.41 9.23 11.52 6.42 5.43 8.23 9.55 -8.10%
EY 11.89 10.84 8.68 15.58 18.41 12.16 10.47 8.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.15 1.33 0.72 0.64 0.88 0.93 11.80%

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