[SCGM] QoQ TTM Result on 31-Oct-2012 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
17-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 12.86%
YoY- 14.54%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 97,093 96,894 96,271 90,300 86,183 82,111 80,634 13.19%
PBT 11,213 10,376 9,459 9,885 8,496 7,838 7,088 35.80%
Tax -2,633 -2,736 -2,235 -2,301 -1,776 -1,635 -480 211.35%
NP 8,580 7,640 7,224 7,584 6,720 6,203 6,608 19.03%
-
NP to SH 8,580 7,640 7,224 7,584 6,720 6,203 6,608 19.03%
-
Tax Rate 23.48% 26.37% 23.63% 23.28% 20.90% 20.86% 6.77% -
Total Cost 88,513 89,254 89,047 82,716 79,463 75,908 74,026 12.66%
-
Net Worth 69,001 66,043 64,025 64,569 62,726 63,484 59,589 10.28%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 69,001 66,043 64,025 64,569 62,726 63,484 59,589 10.28%
NOSH 79,974 80,043 79,942 82,401 80,109 80,056 79,954 0.01%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 8.84% 7.88% 7.50% 8.40% 7.80% 7.55% 8.20% -
ROE 12.43% 11.57% 11.28% 11.75% 10.71% 9.77% 11.09% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 121.41 121.05 120.43 109.59 107.58 102.57 100.85 13.17%
EPS 10.73 9.54 9.04 9.20 8.39 7.75 8.26 19.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8628 0.8251 0.8009 0.7836 0.783 0.793 0.7453 10.26%
Adjusted Per Share Value based on latest NOSH - 82,401
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 50.15 50.05 49.73 46.64 44.52 42.41 41.65 13.19%
EPS 4.43 3.95 3.73 3.92 3.47 3.20 3.41 19.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3564 0.3411 0.3307 0.3335 0.324 0.3279 0.3078 10.27%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.955 0.55 0.525 0.67 0.71 0.77 0.49 -
P/RPS 0.79 0.45 0.44 0.61 0.66 0.75 0.49 37.53%
P/EPS 8.90 5.76 5.81 7.28 8.46 9.94 5.93 31.11%
EY 11.23 17.35 17.21 13.74 11.81 10.06 16.87 -23.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.67 0.66 0.86 0.91 0.97 0.66 41.46%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/09/13 28/06/13 29/03/13 17/12/12 28/09/12 29/06/12 19/03/12 -
Price 0.99 1.10 0.58 0.50 0.69 0.74 0.83 -
P/RPS 0.82 0.91 0.48 0.46 0.64 0.72 0.82 0.00%
P/EPS 9.23 11.52 6.42 5.43 8.23 9.55 10.04 -5.45%
EY 10.84 8.68 15.58 18.41 12.16 10.47 9.96 5.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.33 0.72 0.64 0.88 0.93 1.11 2.39%

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