[SCGM] YoY Annualized Quarter Result on 31-Jul-2013 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 57.27%
YoY- 42.98%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 151,504 118,548 109,104 102,976 102,180 85,892 70,192 13.66%
PBT 25,744 23,744 18,372 13,536 10,188 7,556 6,684 25.17%
Tax -3,696 -4,200 -4,200 -1,028 -1,440 -876 -428 43.18%
NP 22,048 19,544 14,172 12,508 8,748 6,680 6,256 23.33%
-
NP to SH 22,048 19,544 14,172 12,508 8,748 6,680 6,256 23.33%
-
Tax Rate 14.36% 17.69% 22.86% 7.59% 14.13% 11.59% 6.40% -
Total Cost 129,456 99,004 94,932 90,468 93,432 79,212 63,936 12.46%
-
Net Worth 113,721 74,241 69,420 69,001 62,726 58,841 54,708 12.95%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 10,549 15,993 - - - - - -
Div Payout % 47.85% 81.83% - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 113,721 74,241 69,420 69,001 62,726 58,841 54,708 12.95%
NOSH 131,866 79,967 79,977 79,974 80,109 79,904 79,795 8.72%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 14.55% 16.49% 12.99% 12.15% 8.56% 7.78% 8.91% -
ROE 19.39% 26.32% 20.41% 18.13% 13.95% 11.35% 11.44% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 114.89 148.25 136.42 128.76 127.55 107.49 87.96 4.54%
EPS 16.72 24.44 17.72 15.64 10.92 8.36 7.84 13.44%
DPS 8.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8624 0.9284 0.868 0.8628 0.783 0.7364 0.6856 3.89%
Adjusted Per Share Value based on latest NOSH - 79,974
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 78.26 61.23 56.36 53.19 52.78 44.37 36.26 13.66%
EPS 11.39 10.10 7.32 6.46 4.52 3.45 3.23 23.34%
DPS 5.45 8.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5874 0.3835 0.3586 0.3564 0.324 0.3039 0.2826 12.95%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 3.50 3.77 1.98 0.955 0.71 0.505 0.51 -
P/RPS 3.05 2.54 1.45 0.74 0.56 0.47 0.58 31.83%
P/EPS 20.93 15.43 11.17 6.11 6.50 6.04 6.51 21.46%
EY 4.78 6.48 8.95 16.38 15.38 16.55 15.37 -17.67%
DY 2.29 5.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 4.06 2.28 1.11 0.91 0.69 0.74 32.77%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 02/09/16 18/08/15 12/09/14 26/09/13 28/09/12 28/09/11 28/09/10 -
Price 2.82 3.59 2.38 0.99 0.69 0.48 0.56 -
P/RPS 2.45 2.42 1.74 0.77 0.54 0.45 0.64 25.04%
P/EPS 16.87 14.69 13.43 6.33 6.32 5.74 7.14 15.39%
EY 5.93 6.81 7.45 15.80 15.83 17.42 14.00 -13.32%
DY 2.84 5.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.27 3.87 2.74 1.15 0.88 0.65 0.82 25.90%

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