[SCGM] QoQ TTM Result on 31-Jul-2016 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
02-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- 3.1%
YoY- 23.12%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 178,785 158,365 149,641 141,744 133,505 126,887 116,988 32.71%
PBT 26,604 25,097 26,935 26,257 25,757 26,847 22,864 10.63%
Tax -3,603 -3,718 -5,483 -5,437 -5,563 -4,978 -4,200 -9.72%
NP 23,001 21,379 21,452 20,820 20,194 21,869 18,664 14.96%
-
NP to SH 23,001 21,379 21,452 20,820 20,194 21,869 18,664 14.96%
-
Tax Rate 13.54% 14.81% 20.36% 20.71% 21.60% 18.54% 18.37% -
Total Cost 155,784 136,986 128,189 120,924 113,311 105,018 98,324 35.94%
-
Net Worth 160,930 120,916 116,621 113,721 111,074 106,806 76,207 64.67%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 10,752 10,559 11,760 13,925 15,286 12,643 12,803 -10.99%
Div Payout % 46.75% 49.39% 54.82% 66.88% 75.70% 57.81% 68.60% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 160,930 120,916 116,621 113,721 111,074 106,806 76,207 64.67%
NOSH 145,200 131,947 132,000 131,866 132,137 128,003 120,125 13.48%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 12.87% 13.50% 14.34% 14.69% 15.13% 17.24% 15.95% -
ROE 14.29% 17.68% 18.39% 18.31% 18.18% 20.48% 24.49% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 126.09 120.02 113.36 107.49 101.03 99.13 97.39 18.80%
EPS 16.22 16.20 16.25 15.79 15.28 17.08 15.54 2.89%
DPS 7.58 8.00 8.91 10.56 11.57 9.88 10.66 -20.35%
NAPS 1.135 0.9164 0.8835 0.8624 0.8406 0.8344 0.6344 47.42%
Adjusted Per Share Value based on latest NOSH - 131,866
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 92.35 81.80 77.29 73.22 68.96 65.54 60.43 32.70%
EPS 11.88 11.04 11.08 10.75 10.43 11.30 9.64 14.96%
DPS 5.55 5.45 6.07 7.19 7.90 6.53 6.61 -11.00%
NAPS 0.8313 0.6246 0.6024 0.5874 0.5737 0.5517 0.3936 64.68%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 4.05 3.40 3.36 3.50 2.96 3.05 2.75 -
P/RPS 3.21 2.83 2.96 3.26 2.93 3.08 2.82 9.02%
P/EPS 24.97 20.98 20.67 22.17 19.37 17.85 17.70 25.81%
EY 4.01 4.77 4.84 4.51 5.16 5.60 5.65 -20.45%
DY 1.87 2.35 2.65 3.02 3.91 3.24 3.88 -38.55%
P/NAPS 3.57 3.71 3.80 4.06 3.52 3.66 4.33 -12.08%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 21/06/17 15/03/17 08/12/16 02/09/16 23/06/16 14/03/16 09/12/15 -
Price 4.09 3.82 3.33 2.82 3.61 3.07 2.82 -
P/RPS 3.24 3.18 2.94 2.62 3.57 3.10 2.90 7.67%
P/EPS 25.21 23.58 20.49 17.86 23.62 17.97 18.15 24.51%
EY 3.97 4.24 4.88 5.60 4.23 5.57 5.51 -19.64%
DY 1.85 2.09 2.68 3.74 3.20 3.22 3.78 -37.92%
P/NAPS 3.60 4.17 3.77 3.27 4.29 3.68 4.45 -13.18%

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