[SCGM] YoY Annual (Unaudited) Result on 30-Apr-2013 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
YoY- 28.36%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 133,505 106,632 100,300 96,894 82,111 75,070 67,717 11.96%
PBT 25,757 20,607 15,006 10,604 8,044 7,256 8,195 21.00%
Tax -5,563 -5,150 -3,516 -2,651 -1,848 -201 -1,086 31.26%
NP 20,194 15,457 11,490 7,953 6,196 7,055 7,109 18.98%
-
NP to SH 20,194 15,457 11,490 7,953 6,196 7,055 7,109 18.98%
-
Tax Rate 21.60% 24.99% 23.43% 25.00% 22.97% 2.77% 13.25% -
Total Cost 113,311 91,175 88,810 88,941 75,915 68,015 60,608 10.98%
-
Net Worth 105,043 73,633 73,396 66,016 63,399 57,927 53,713 11.81%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 14,995 5,598 - - - - - -
Div Payout % 74.26% 36.22% - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 105,043 73,633 73,396 66,016 63,399 57,927 53,713 11.81%
NOSH 124,962 79,984 80,013 80,010 79,948 79,988 79,966 7.71%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 15.13% 14.50% 11.46% 8.21% 7.55% 9.40% 10.50% -
ROE 19.22% 20.99% 15.65% 12.05% 9.77% 12.18% 13.24% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 106.84 133.32 125.35 121.10 102.71 93.85 84.68 3.94%
EPS 16.16 19.32 14.36 9.94 7.75 8.82 8.89 10.46%
DPS 12.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8406 0.9206 0.9173 0.8251 0.793 0.7242 0.6717 3.80%
Adjusted Per Share Value based on latest NOSH - 80,043
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 68.96 55.08 51.81 50.05 42.41 38.78 34.98 11.96%
EPS 10.43 7.98 5.93 4.11 3.20 3.64 3.67 18.99%
DPS 7.75 2.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5426 0.3803 0.3791 0.341 0.3275 0.2992 0.2774 11.81%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 2.96 2.72 1.47 0.55 0.77 0.50 0.51 -
P/RPS 2.77 2.04 1.17 0.45 0.75 0.53 0.60 29.00%
P/EPS 18.32 14.08 10.24 5.53 9.94 5.67 5.74 21.31%
EY 5.46 7.10 9.77 18.07 10.06 17.64 17.43 -17.57%
DY 4.05 2.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 2.95 1.60 0.67 0.97 0.69 0.76 29.07%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 23/06/16 22/06/15 23/06/14 28/06/13 29/06/12 28/06/11 25/06/10 -
Price 3.61 3.37 2.04 1.10 0.74 0.51 0.53 -
P/RPS 3.38 2.53 1.63 0.91 0.72 0.54 0.63 32.27%
P/EPS 22.34 17.44 14.21 11.07 9.55 5.78 5.96 24.60%
EY 4.48 5.73 7.04 9.04 10.47 17.29 16.77 -19.73%
DY 3.32 2.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.29 3.66 2.22 1.33 0.93 0.70 0.79 32.54%

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