[SCGM] QoQ TTM Result on 31-Jul-2017 [#1]

Announcement Date
07-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- 0.35%
YoY- 10.86%
View:
Show?
TTM Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 207,417 212,093 204,664 194,573 178,785 158,365 149,641 24.39%
PBT 19,126 24,848 26,446 26,876 26,604 25,097 26,935 -20.45%
Tax -2,731 -3,519 -3,534 -3,795 -3,603 -3,718 -5,483 -37.24%
NP 16,395 21,329 22,912 23,081 23,001 21,379 21,452 -16.44%
-
NP to SH 16,395 21,329 22,912 23,081 23,001 21,379 21,452 -16.44%
-
Tax Rate 14.28% 14.16% 13.36% 14.12% 13.54% 14.81% 20.36% -
Total Cost 191,022 190,764 181,752 171,492 155,784 136,986 128,189 30.55%
-
Net Worth 167,339 170,585 167,968 167,488 160,930 120,916 116,621 27.30%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 10,847 10,791 10,532 10,292 10,752 10,559 11,760 -5.25%
Div Payout % 66.17% 50.60% 45.97% 44.59% 46.75% 49.39% 54.82% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 167,339 170,585 167,968 167,488 160,930 120,916 116,621 27.30%
NOSH 193,599 193,599 193,599 193,599 145,200 131,947 132,000 29.17%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 7.90% 10.06% 11.19% 11.86% 12.87% 13.50% 14.34% -
ROE 9.80% 12.50% 13.64% 13.78% 14.29% 17.68% 18.39% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 107.59 109.77 106.60 134.00 126.09 120.02 113.36 -3.43%
EPS 8.50 11.04 11.93 15.90 16.22 16.20 16.25 -35.15%
DPS 5.63 5.59 5.49 7.09 7.58 8.00 8.91 -26.42%
NAPS 0.868 0.8829 0.8749 1.1535 1.135 0.9164 0.8835 -1.17%
Adjusted Per Share Value based on latest NOSH - 193,599
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 107.14 109.55 105.72 100.50 92.35 81.80 77.29 24.39%
EPS 8.47 11.02 11.83 11.92 11.88 11.04 11.08 -16.43%
DPS 5.60 5.57 5.44 5.32 5.55 5.45 6.07 -5.24%
NAPS 0.8644 0.8811 0.8676 0.8651 0.8313 0.6246 0.6024 27.30%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 1.50 2.29 2.88 3.13 4.05 3.40 3.36 -
P/RPS 1.39 2.09 2.70 2.34 3.21 2.83 2.96 -39.66%
P/EPS 17.64 20.74 24.13 19.69 24.97 20.98 20.67 -10.05%
EY 5.67 4.82 4.14 5.08 4.01 4.77 4.84 11.16%
DY 3.75 2.44 1.90 2.26 1.87 2.35 2.65 26.12%
P/NAPS 1.73 2.59 3.29 2.71 3.57 3.71 3.80 -40.90%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 02/07/18 13/03/18 07/12/17 07/09/17 21/06/17 15/03/17 08/12/16 -
Price 1.37 1.90 2.72 3.02 4.09 3.82 3.33 -
P/RPS 1.27 1.73 2.55 2.25 3.24 3.18 2.94 -42.94%
P/EPS 16.11 17.21 22.79 19.00 25.21 23.58 20.49 -14.85%
EY 6.21 5.81 4.39 5.26 3.97 4.24 4.88 17.48%
DY 4.11 2.94 2.02 2.35 1.85 2.09 2.68 33.08%
P/NAPS 1.58 2.15 3.11 2.62 3.60 4.17 3.77 -44.08%

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