[SCGM] YoY Annualized Quarter Result on 31-Jan-2014 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 4.77%
YoY- 47.51%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 167,837 134,690 107,685 102,020 99,046 80,165 72,748 14.93%
PBT 26,666 27,546 18,106 15,080 9,982 7,146 7,740 22.87%
Tax -2,777 -5,237 -4,200 -3,058 -1,833 -774 -774 23.70%
NP 23,889 22,309 13,906 12,021 8,149 6,372 6,965 22.78%
-
NP to SH 23,889 22,309 13,906 12,021 8,149 6,372 6,965 22.78%
-
Tax Rate 10.41% 19.01% 23.20% 20.28% 18.36% 10.83% 10.00% -
Total Cost 143,948 112,381 93,778 89,998 90,897 73,793 65,782 13.92%
-
Net Worth 120,995 102,354 75,801 70,911 64,071 59,661 56,095 13.65%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 10,562 13,902 7,465 - - - - -
Div Payout % 44.22% 62.32% 53.68% - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 120,995 102,354 75,801 70,911 64,071 59,661 56,095 13.65%
NOSH 132,033 122,668 79,984 79,999 79,999 80,050 79,999 8.70%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 14.23% 16.56% 12.91% 11.78% 8.23% 7.95% 9.57% -
ROE 19.74% 21.80% 18.35% 16.95% 12.72% 10.68% 12.42% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 127.12 109.80 134.63 127.53 123.81 100.14 90.94 5.73%
EPS 18.09 18.19 17.39 15.03 10.19 7.96 8.71 12.94%
DPS 8.00 11.33 9.33 0.00 0.00 0.00 0.00 -
NAPS 0.9164 0.8344 0.9477 0.8864 0.8009 0.7453 0.7012 4.55%
Adjusted Per Share Value based on latest NOSH - 79,975
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 86.69 69.57 55.62 52.70 51.16 41.41 37.58 14.93%
EPS 12.34 11.52 7.18 6.21 4.21 3.29 3.60 22.76%
DPS 5.46 7.18 3.86 0.00 0.00 0.00 0.00 -
NAPS 0.625 0.5287 0.3915 0.3663 0.331 0.3082 0.2898 13.65%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 3.40 3.05 2.34 0.88 0.525 0.49 0.49 -
P/RPS 2.67 2.78 1.74 0.69 0.42 0.49 0.54 30.49%
P/EPS 18.79 16.77 13.46 5.86 5.15 6.16 5.63 22.22%
EY 5.32 5.96 7.43 17.08 19.40 16.24 17.77 -18.19%
DY 2.35 3.72 3.99 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 3.66 2.47 0.99 0.66 0.66 0.70 32.00%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 15/03/17 14/03/16 18/03/15 28/03/14 29/03/13 19/03/12 29/03/11 -
Price 3.82 3.07 2.69 1.12 0.58 0.83 0.63 -
P/RPS 3.01 2.80 2.00 0.88 0.47 0.83 0.69 27.79%
P/EPS 21.11 16.88 15.47 7.45 5.69 10.43 7.24 19.50%
EY 4.74 5.92 6.46 13.42 17.56 9.59 13.82 -16.32%
DY 2.09 3.69 3.47 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 3.68 2.84 1.26 0.72 1.11 0.90 29.08%

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