[SCGM] QoQ TTM Result on 31-Jul-2015 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- 8.63%
YoY- 40.51%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 133,505 126,887 116,988 108,994 106,633 104,549 101,930 19.72%
PBT 25,757 26,847 22,864 21,110 19,767 17,600 16,955 32.18%
Tax -5,563 -4,978 -4,200 -4,200 -4,200 -4,656 -4,580 13.85%
NP 20,194 21,869 18,664 16,910 15,567 12,944 12,375 38.64%
-
NP to SH 20,194 21,869 18,664 16,910 15,567 12,944 12,375 38.64%
-
Tax Rate 21.60% 18.54% 18.37% 19.90% 21.25% 26.45% 27.01% -
Total Cost 113,311 105,018 98,324 92,084 91,066 91,605 89,555 16.99%
-
Net Worth 111,074 106,806 76,207 74,241 73,854 75,816 70,344 35.63%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 15,286 12,643 12,803 8,014 4,015 4,015 15 10069.54%
Div Payout % 75.70% 57.81% 68.60% 47.39% 25.80% 31.03% 0.13% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 111,074 106,806 76,207 74,241 73,854 75,816 70,344 35.63%
NOSH 132,137 128,003 120,125 79,967 80,015 80,000 79,973 39.80%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 15.13% 17.24% 15.95% 15.51% 14.60% 12.38% 12.14% -
ROE 18.18% 20.48% 24.49% 22.78% 21.08% 17.07% 17.59% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 101.03 99.13 97.39 136.30 133.27 130.69 127.45 -14.35%
EPS 15.28 17.08 15.54 21.15 19.45 16.18 15.47 -0.82%
DPS 11.57 9.88 10.66 10.02 5.02 5.02 0.02 6869.77%
NAPS 0.8406 0.8344 0.6344 0.9284 0.923 0.9477 0.8796 -2.98%
Adjusted Per Share Value based on latest NOSH - 79,967
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 68.96 65.54 60.43 56.30 55.08 54.00 52.65 19.73%
EPS 10.43 11.30 9.64 8.73 8.04 6.69 6.39 38.67%
DPS 7.90 6.53 6.61 4.14 2.07 2.07 0.01 8480.59%
NAPS 0.5737 0.5517 0.3936 0.3835 0.3815 0.3916 0.3634 35.61%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 2.96 3.05 2.75 3.77 2.72 2.34 2.08 -
P/RPS 2.93 3.08 2.82 2.77 2.04 1.79 1.63 47.89%
P/EPS 19.37 17.85 17.70 17.83 13.98 14.46 13.44 27.61%
EY 5.16 5.60 5.65 5.61 7.15 6.91 7.44 -21.66%
DY 3.91 3.24 3.88 2.66 1.85 2.15 0.01 5266.57%
P/NAPS 3.52 3.66 4.33 4.06 2.95 2.47 2.36 30.57%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 23/06/16 14/03/16 09/12/15 18/08/15 22/06/15 18/03/15 18/12/14 -
Price 3.61 3.07 2.82 3.59 3.37 2.69 1.74 -
P/RPS 3.57 3.10 2.90 2.63 2.53 2.06 1.37 89.47%
P/EPS 23.62 17.97 18.15 16.98 17.32 16.63 11.24 64.13%
EY 4.23 5.57 5.51 5.89 5.77 6.01 8.89 -39.07%
DY 3.20 3.22 3.78 2.79 1.49 1.87 0.01 4594.90%
P/NAPS 4.29 3.68 4.45 3.87 3.65 2.84 1.98 67.51%

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