[SCGM] QoQ TTM Result on 31-Jul-2014 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
12-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- 3.58%
YoY- 40.27%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 106,633 104,549 101,930 101,832 100,300 99,124 100,226 4.22%
PBT 19,767 17,600 16,955 16,225 15,016 14,113 11,543 43.27%
Tax -4,200 -4,656 -4,580 -4,190 -3,397 -3,167 -2,493 41.72%
NP 15,567 12,944 12,375 12,035 11,619 10,946 9,050 43.70%
-
NP to SH 15,567 12,944 12,375 12,035 11,619 10,946 9,050 43.70%
-
Tax Rate 21.25% 26.45% 27.01% 25.82% 22.62% 22.44% 21.60% -
Total Cost 91,066 91,605 89,555 89,797 88,681 88,178 91,176 -0.08%
-
Net Worth 73,854 75,816 70,344 69,420 69,479 70,890 69,381 4.26%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 4,015 4,015 15 - - - - -
Div Payout % 25.80% 31.03% 0.13% - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 73,854 75,816 70,344 69,420 69,479 70,890 69,381 4.26%
NOSH 80,015 80,000 79,973 79,977 80,063 79,975 80,089 -0.06%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 14.60% 12.38% 12.14% 11.82% 11.58% 11.04% 9.03% -
ROE 21.08% 17.07% 17.59% 17.34% 16.72% 15.44% 13.04% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 133.27 130.69 127.45 127.33 125.28 123.94 125.14 4.29%
EPS 19.45 16.18 15.47 15.05 14.51 13.69 11.30 43.76%
DPS 5.02 5.02 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.923 0.9477 0.8796 0.868 0.8678 0.8864 0.8663 4.32%
Adjusted Per Share Value based on latest NOSH - 79,977
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 55.08 54.00 52.65 52.60 51.81 51.20 51.77 4.23%
EPS 8.04 6.69 6.39 6.22 6.00 5.65 4.67 43.78%
DPS 2.07 2.07 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.3815 0.3916 0.3634 0.3586 0.3589 0.3662 0.3584 4.26%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 2.72 2.34 2.08 1.98 1.47 0.88 0.875 -
P/RPS 2.04 1.79 1.63 1.56 1.17 0.71 0.70 104.42%
P/EPS 13.98 14.46 13.44 13.16 10.13 6.43 7.74 48.47%
EY 7.15 6.91 7.44 7.60 9.87 15.55 12.91 -32.63%
DY 1.85 2.15 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 2.47 2.36 2.28 1.69 0.99 1.01 104.73%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 22/06/15 18/03/15 18/12/14 12/09/14 23/06/14 28/03/14 30/12/13 -
Price 3.37 2.69 1.74 2.38 2.04 1.12 0.95 -
P/RPS 2.53 2.06 1.37 1.87 1.63 0.90 0.76 123.44%
P/EPS 17.32 16.63 11.24 15.82 14.06 8.18 8.41 62.08%
EY 5.77 6.01 8.89 6.32 7.11 12.22 11.89 -38.32%
DY 1.49 1.87 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 2.84 1.98 2.74 2.35 1.26 1.10 122.95%

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