[SCGM] YoY Annual (Unaudited) Result on 30-Apr-2015 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
22-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
YoY- 34.53%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 207,417 178,785 133,505 106,632 100,300 96,894 82,111 16.69%
PBT 19,126 26,604 25,757 20,607 15,006 10,604 8,044 15.52%
Tax -2,731 -3,603 -5,563 -5,150 -3,516 -2,651 -1,848 6.72%
NP 16,395 23,001 20,194 15,457 11,490 7,953 6,196 17.59%
-
NP to SH 16,395 23,001 20,194 15,457 11,490 7,953 6,196 17.59%
-
Tax Rate 14.28% 13.54% 21.60% 24.99% 23.43% 25.00% 22.97% -
Total Cost 191,022 155,784 113,311 91,175 88,810 88,941 75,915 16.61%
-
Net Worth 167,339 160,930 105,043 73,633 73,396 66,016 63,399 17.54%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 11,567 11,343 14,995 5,598 - - - -
Div Payout % 70.55% 49.32% 74.26% 36.22% - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 167,339 160,930 105,043 73,633 73,396 66,016 63,399 17.54%
NOSH 193,599 145,200 124,962 79,984 80,013 80,010 79,948 15.87%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 7.90% 12.87% 15.13% 14.50% 11.46% 8.21% 7.55% -
ROE 9.80% 14.29% 19.22% 20.99% 15.65% 12.05% 9.77% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 107.59 126.09 106.84 133.32 125.35 121.10 102.71 0.77%
EPS 9.07 17.12 16.16 19.32 14.36 9.94 7.75 2.65%
DPS 6.00 8.00 12.00 7.00 0.00 0.00 0.00 -
NAPS 0.868 1.135 0.8406 0.9206 0.9173 0.8251 0.793 1.51%
Adjusted Per Share Value based on latest NOSH - 80,015
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 107.14 92.35 68.96 55.08 51.81 50.05 42.41 16.69%
EPS 8.47 11.88 10.43 7.98 5.93 4.11 3.20 17.60%
DPS 5.97 5.86 7.75 2.89 0.00 0.00 0.00 -
NAPS 0.8644 0.8313 0.5426 0.3803 0.3791 0.341 0.3275 17.54%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 1.50 4.05 2.96 2.72 1.47 0.55 0.77 -
P/RPS 1.39 3.21 2.77 2.04 1.17 0.45 0.75 10.82%
P/EPS 17.64 24.97 18.32 14.08 10.24 5.53 9.94 10.02%
EY 5.67 4.01 5.46 7.10 9.77 18.07 10.06 -9.10%
DY 4.00 1.98 4.05 2.57 0.00 0.00 0.00 -
P/NAPS 1.73 3.57 3.52 2.95 1.60 0.67 0.97 10.11%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 02/07/18 21/06/17 23/06/16 22/06/15 23/06/14 28/06/13 29/06/12 -
Price 1.37 4.09 3.61 3.37 2.04 1.10 0.74 -
P/RPS 1.27 3.24 3.38 2.53 1.63 0.91 0.72 9.91%
P/EPS 16.11 25.21 22.34 17.44 14.21 11.07 9.55 9.10%
EY 6.21 3.97 4.48 5.73 7.04 9.04 10.47 -8.33%
DY 4.38 1.96 3.32 2.08 0.00 0.00 0.00 -
P/NAPS 1.58 3.60 4.29 3.66 2.22 1.33 0.93 9.23%

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