[SCGM] QoQ TTM Result on 31-Jul-2012 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- 8.33%
YoY- -6.16%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 96,894 96,271 90,300 86,183 82,111 80,634 80,556 13.11%
PBT 10,376 9,459 9,885 8,496 7,838 7,088 7,101 28.79%
Tax -2,736 -2,235 -2,301 -1,776 -1,635 -480 -480 219.43%
NP 7,640 7,224 7,584 6,720 6,203 6,608 6,621 10.02%
-
NP to SH 7,640 7,224 7,584 6,720 6,203 6,608 6,621 10.02%
-
Tax Rate 26.37% 23.63% 23.28% 20.90% 20.86% 6.77% 6.76% -
Total Cost 89,254 89,047 82,716 79,463 75,908 74,026 73,935 13.38%
-
Net Worth 66,043 64,025 64,569 62,726 63,484 59,589 60,243 6.32%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 66,043 64,025 64,569 62,726 63,484 59,589 60,243 6.32%
NOSH 80,043 79,942 82,401 80,109 80,056 79,954 79,824 0.18%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 7.88% 7.50% 8.40% 7.80% 7.55% 8.20% 8.22% -
ROE 11.57% 11.28% 11.75% 10.71% 9.77% 11.09% 10.99% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 121.05 120.43 109.59 107.58 102.57 100.85 100.92 12.90%
EPS 9.54 9.04 9.20 8.39 7.75 8.26 8.29 9.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8251 0.8009 0.7836 0.783 0.793 0.7453 0.7547 6.13%
Adjusted Per Share Value based on latest NOSH - 80,109
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 50.05 49.73 46.64 44.52 42.41 41.65 41.61 13.11%
EPS 3.95 3.73 3.92 3.47 3.20 3.41 3.42 10.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3411 0.3307 0.3335 0.324 0.3279 0.3078 0.3112 6.31%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.55 0.525 0.67 0.71 0.77 0.49 0.47 -
P/RPS 0.45 0.44 0.61 0.66 0.75 0.49 0.47 -2.85%
P/EPS 5.76 5.81 7.28 8.46 9.94 5.93 5.67 1.05%
EY 17.35 17.21 13.74 11.81 10.06 16.87 17.65 -1.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 0.86 0.91 0.97 0.66 0.62 5.31%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 29/03/13 17/12/12 28/09/12 29/06/12 19/03/12 29/12/11 -
Price 1.10 0.58 0.50 0.69 0.74 0.83 0.50 -
P/RPS 0.91 0.48 0.46 0.64 0.72 0.82 0.50 49.12%
P/EPS 11.52 6.42 5.43 8.23 9.55 10.04 6.03 54.02%
EY 8.68 15.58 18.41 12.16 10.47 9.96 16.59 -35.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.72 0.64 0.88 0.93 1.11 0.66 59.60%

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