[SCGM] QoQ TTM Result on 31-Oct-2008 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
10-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- 24.92%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 60,701 61,753 62,558 58,887 42,290 23,668 8,947 258.79%
PBT 6,746 6,343 6,438 7,280 5,783 3,476 1,174 221.15%
Tax -399 -546 -969 -1,144 -871 -598 -175 73.31%
NP 6,347 5,797 5,469 6,136 4,912 2,878 999 243.41%
-
NP to SH 6,347 5,797 5,469 6,136 4,912 2,878 999 243.41%
-
Tax Rate 5.91% 8.61% 15.05% 15.71% 15.06% 17.20% 14.91% -
Total Cost 54,354 55,956 57,089 52,751 37,378 20,790 7,948 260.70%
-
Net Worth 53,103 49,073 46,503 48,671 47,526 15,548 6,317 313.97%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 1,999 1,999 669 669 669 669 - -
Div Payout % 31.50% 34.48% 12.24% 10.91% 13.62% 23.25% - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 53,103 49,073 46,503 48,671 47,526 15,548 6,317 313.97%
NOSH 79,999 79,963 79,047 80,000 80,078 26,766 10,811 280.19%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 10.46% 9.39% 8.74% 10.42% 11.62% 12.16% 11.17% -
ROE 11.95% 11.81% 11.76% 12.61% 10.34% 18.51% 15.81% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 75.88 77.23 79.14 73.61 52.81 88.42 82.75 -5.61%
EPS 7.93 7.25 6.92 7.67 6.13 10.75 9.24 -9.69%
DPS 2.50 2.50 0.85 0.84 0.84 2.50 0.00 -
NAPS 0.6638 0.6137 0.5883 0.6084 0.5935 0.5809 0.5843 8.88%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 31.35 31.90 32.31 30.42 21.84 12.23 4.62 258.84%
EPS 3.28 2.99 2.82 3.17 2.54 1.49 0.52 241.77%
DPS 1.03 1.03 0.35 0.35 0.35 0.35 0.00 -
NAPS 0.2743 0.2535 0.2402 0.2514 0.2455 0.0803 0.0326 314.22%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 - -
Price 0.56 0.53 0.57 0.55 0.44 0.56 0.00 -
P/RPS 0.74 0.69 0.72 0.75 0.83 0.63 0.00 -
P/EPS 7.06 7.31 8.24 7.17 7.17 5.21 0.00 -
EY 14.17 13.68 12.14 13.95 13.94 19.20 0.00 -
DY 4.46 4.72 1.49 1.52 1.90 4.46 0.00 -
P/NAPS 0.84 0.86 0.97 0.90 0.74 0.96 0.00 -
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 18/09/09 26/06/09 26/03/09 10/12/08 - - - -
Price 0.57 0.60 0.58 0.79 0.00 0.00 0.00 -
P/RPS 0.75 0.78 0.73 1.07 0.00 0.00 0.00 -
P/EPS 7.18 8.28 8.38 10.30 0.00 0.00 0.00 -
EY 13.92 12.08 11.93 9.71 0.00 0.00 0.00 -
DY 4.39 4.17 1.46 1.06 0.00 0.00 0.00 -
P/NAPS 0.86 0.98 0.99 1.30 0.00 0.00 0.00 -

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