[SCGM] YoY Annualized Quarter Result on 31-Jan-2012 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
19-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 1.59%
YoY- -8.52%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 107,685 102,020 99,046 80,165 72,748 70,000 63,784 9.11%
PBT 18,106 15,080 9,982 7,146 7,740 8,384 4,892 24.35%
Tax -4,200 -3,058 -1,833 -774 -774 -770 -728 33.90%
NP 13,906 12,021 8,149 6,372 6,965 7,613 4,164 22.24%
-
NP to SH 13,906 12,021 8,149 6,372 6,965 7,613 4,164 22.24%
-
Tax Rate 23.20% 20.28% 18.36% 10.83% 10.00% 9.18% 14.88% -
Total Cost 93,778 89,998 90,897 73,793 65,782 62,386 59,620 7.83%
-
Net Worth 75,801 70,911 64,071 59,661 56,095 52,325 47,109 8.24%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 7,465 - - - - - - -
Div Payout % 53.68% - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 75,801 70,911 64,071 59,661 56,095 52,325 47,109 8.24%
NOSH 79,984 79,999 79,999 80,050 79,999 79,971 80,076 -0.01%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 12.91% 11.78% 8.23% 7.95% 9.57% 10.88% 6.53% -
ROE 18.35% 16.95% 12.72% 10.68% 12.42% 14.55% 8.84% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 134.63 127.53 123.81 100.14 90.94 87.53 79.65 9.13%
EPS 17.39 15.03 10.19 7.96 8.71 9.52 5.20 22.27%
DPS 9.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9477 0.8864 0.8009 0.7453 0.7012 0.6543 0.5883 8.26%
Adjusted Per Share Value based on latest NOSH - 79,954
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 55.62 52.70 51.16 41.41 37.58 36.16 32.95 9.11%
EPS 7.18 6.21 4.21 3.29 3.60 3.93 2.15 22.24%
DPS 3.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3915 0.3663 0.331 0.3082 0.2898 0.2703 0.2433 8.24%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 2.34 0.88 0.525 0.49 0.49 0.52 0.57 -
P/RPS 1.74 0.69 0.42 0.49 0.54 0.59 0.72 15.83%
P/EPS 13.46 5.86 5.15 6.16 5.63 5.46 10.96 3.48%
EY 7.43 17.08 19.40 16.24 17.77 18.31 9.12 -3.35%
DY 3.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 0.99 0.66 0.66 0.70 0.79 0.97 16.84%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 18/03/15 28/03/14 29/03/13 19/03/12 29/03/11 19/03/10 26/03/09 -
Price 2.69 1.12 0.58 0.83 0.63 0.51 0.58 -
P/RPS 2.00 0.88 0.47 0.83 0.69 0.58 0.73 18.28%
P/EPS 15.47 7.45 5.69 10.43 7.24 5.36 11.15 5.60%
EY 6.46 13.42 17.56 9.59 13.82 18.67 8.97 -5.32%
DY 3.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.84 1.26 0.72 1.11 0.90 0.78 0.99 19.19%

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