[SCGM] QoQ TTM Result on 31-Jul-2013 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 12.3%
YoY- 27.68%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 100,300 99,124 100,226 97,093 96,894 96,271 90,300 7.27%
PBT 15,016 14,113 11,543 11,213 10,376 9,459 9,885 32.24%
Tax -3,397 -3,167 -2,493 -2,633 -2,736 -2,235 -2,301 29.74%
NP 11,619 10,946 9,050 8,580 7,640 7,224 7,584 33.00%
-
NP to SH 11,619 10,946 9,050 8,580 7,640 7,224 7,584 33.00%
-
Tax Rate 22.62% 22.44% 21.60% 23.48% 26.37% 23.63% 23.28% -
Total Cost 88,681 88,178 91,176 88,513 89,254 89,047 82,716 4.76%
-
Net Worth 69,479 70,890 69,381 69,001 66,043 64,025 64,569 5.02%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 69,479 70,890 69,381 69,001 66,043 64,025 64,569 5.02%
NOSH 80,063 79,975 80,089 79,974 80,043 79,942 82,401 -1.90%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 11.58% 11.04% 9.03% 8.84% 7.88% 7.50% 8.40% -
ROE 16.72% 15.44% 13.04% 12.43% 11.57% 11.28% 11.75% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 125.28 123.94 125.14 121.41 121.05 120.43 109.59 9.35%
EPS 14.51 13.69 11.30 10.73 9.54 9.04 9.20 35.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8678 0.8864 0.8663 0.8628 0.8251 0.8009 0.7836 7.06%
Adjusted Per Share Value based on latest NOSH - 79,974
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 51.81 51.20 51.77 50.15 50.05 49.73 46.64 7.28%
EPS 6.00 5.65 4.67 4.43 3.95 3.73 3.92 32.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3589 0.3662 0.3584 0.3564 0.3411 0.3307 0.3335 5.02%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.47 0.88 0.875 0.955 0.55 0.525 0.67 -
P/RPS 1.17 0.71 0.70 0.79 0.45 0.44 0.61 54.55%
P/EPS 10.13 6.43 7.74 8.90 5.76 5.81 7.28 24.71%
EY 9.87 15.55 12.91 11.23 17.35 17.21 13.74 -19.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.99 1.01 1.11 0.67 0.66 0.86 57.08%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 23/06/14 28/03/14 30/12/13 26/09/13 28/06/13 29/03/13 17/12/12 -
Price 2.04 1.12 0.95 0.99 1.10 0.58 0.50 -
P/RPS 1.63 0.90 0.76 0.82 0.91 0.48 0.46 132.96%
P/EPS 14.06 8.18 8.41 9.23 11.52 6.42 5.43 88.89%
EY 7.11 12.22 11.89 10.84 8.68 15.58 18.41 -47.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 1.26 1.10 1.15 1.33 0.72 0.64 138.57%

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