[SCGM] QoQ TTM Result on 31-Jan-2014 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 20.95%
YoY- 51.52%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 101,930 101,832 100,300 99,124 100,226 97,093 96,894 3.42%
PBT 16,955 16,225 15,016 14,113 11,543 11,213 10,376 38.60%
Tax -4,580 -4,190 -3,397 -3,167 -2,493 -2,633 -2,736 40.85%
NP 12,375 12,035 11,619 10,946 9,050 8,580 7,640 37.80%
-
NP to SH 12,375 12,035 11,619 10,946 9,050 8,580 7,640 37.80%
-
Tax Rate 27.01% 25.82% 22.62% 22.44% 21.60% 23.48% 26.37% -
Total Cost 89,555 89,797 88,681 88,178 91,176 88,513 89,254 0.22%
-
Net Worth 70,344 69,420 69,479 70,890 69,381 69,001 66,043 4.28%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 15 - - - - - - -
Div Payout % 0.13% - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 70,344 69,420 69,479 70,890 69,381 69,001 66,043 4.28%
NOSH 79,973 79,977 80,063 79,975 80,089 79,974 80,043 -0.05%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 12.14% 11.82% 11.58% 11.04% 9.03% 8.84% 7.88% -
ROE 17.59% 17.34% 16.72% 15.44% 13.04% 12.43% 11.57% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 127.45 127.33 125.28 123.94 125.14 121.41 121.05 3.48%
EPS 15.47 15.05 14.51 13.69 11.30 10.73 9.54 37.90%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8796 0.868 0.8678 0.8864 0.8663 0.8628 0.8251 4.34%
Adjusted Per Share Value based on latest NOSH - 79,975
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 52.65 52.60 51.81 51.20 51.77 50.15 50.05 3.42%
EPS 6.39 6.22 6.00 5.65 4.67 4.43 3.95 37.68%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3634 0.3586 0.3589 0.3662 0.3584 0.3564 0.3411 4.30%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 2.08 1.98 1.47 0.88 0.875 0.955 0.55 -
P/RPS 1.63 1.56 1.17 0.71 0.70 0.79 0.45 135.30%
P/EPS 13.44 13.16 10.13 6.43 7.74 8.90 5.76 75.64%
EY 7.44 7.60 9.87 15.55 12.91 11.23 17.35 -43.04%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.28 1.69 0.99 1.01 1.11 0.67 130.97%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 18/12/14 12/09/14 23/06/14 28/03/14 30/12/13 26/09/13 28/06/13 -
Price 1.74 2.38 2.04 1.12 0.95 0.99 1.10 -
P/RPS 1.37 1.87 1.63 0.90 0.76 0.82 0.91 31.25%
P/EPS 11.24 15.82 14.06 8.18 8.41 9.23 11.52 -1.62%
EY 8.89 6.32 7.11 12.22 11.89 10.84 8.68 1.60%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.74 2.35 1.26 1.10 1.15 1.33 30.28%

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