[SCGM] YoY Annualized Quarter Result on 31-Jan-2015 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
18-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 5.64%
YoY- 15.68%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 212,248 167,837 134,690 107,685 102,020 99,046 80,165 17.60%
PBT 24,325 26,666 27,546 18,106 15,080 9,982 7,146 22.62%
Tax -2,665 -2,777 -5,237 -4,200 -3,058 -1,833 -774 22.86%
NP 21,660 23,889 22,309 13,906 12,021 8,149 6,372 22.59%
-
NP to SH 21,660 23,889 22,309 13,906 12,021 8,149 6,372 22.59%
-
Tax Rate 10.96% 10.41% 19.01% 23.20% 20.28% 18.36% 10.83% -
Total Cost 190,588 143,948 112,381 93,778 89,998 90,897 73,793 17.11%
-
Net Worth 170,585 120,995 102,354 75,801 70,911 64,071 59,661 19.11%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 11,592 10,562 13,902 7,465 - - - -
Div Payout % 53.52% 44.22% 62.32% 53.68% - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 170,585 120,995 102,354 75,801 70,911 64,071 59,661 19.11%
NOSH 193,599 132,033 122,668 79,984 79,999 79,999 80,050 15.84%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 10.21% 14.23% 16.56% 12.91% 11.78% 8.23% 7.95% -
ROE 12.70% 19.74% 21.80% 18.35% 16.95% 12.72% 10.68% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 109.85 127.12 109.80 134.63 127.53 123.81 100.14 1.55%
EPS 12.25 18.09 18.19 17.39 15.03 10.19 7.96 7.44%
DPS 6.00 8.00 11.33 9.33 0.00 0.00 0.00 -
NAPS 0.8829 0.9164 0.8344 0.9477 0.8864 0.8009 0.7453 2.86%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 109.63 86.69 69.57 55.62 52.70 51.16 41.41 17.59%
EPS 11.19 12.34 11.52 7.18 6.21 4.21 3.29 22.60%
DPS 5.99 5.46 7.18 3.86 0.00 0.00 0.00 -
NAPS 0.8811 0.625 0.5287 0.3915 0.3663 0.331 0.3082 19.11%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 2.29 3.40 3.05 2.34 0.88 0.525 0.49 -
P/RPS 2.08 2.67 2.78 1.74 0.69 0.42 0.49 27.21%
P/EPS 20.43 18.79 16.77 13.46 5.86 5.15 6.16 22.09%
EY 4.90 5.32 5.96 7.43 17.08 19.40 16.24 -18.08%
DY 2.62 2.35 3.72 3.99 0.00 0.00 0.00 -
P/NAPS 2.59 3.71 3.66 2.47 0.99 0.66 0.66 25.56%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 13/03/18 15/03/17 14/03/16 18/03/15 28/03/14 29/03/13 19/03/12 -
Price 1.90 3.82 3.07 2.69 1.12 0.58 0.83 -
P/RPS 1.73 3.01 2.80 2.00 0.88 0.47 0.83 13.00%
P/EPS 16.95 21.11 16.88 15.47 7.45 5.69 10.43 8.42%
EY 5.90 4.74 5.92 6.46 13.42 17.56 9.59 -7.77%
DY 3.16 2.09 3.69 3.47 0.00 0.00 0.00 -
P/NAPS 2.15 4.17 3.68 2.84 1.26 0.72 1.11 11.63%

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