[SCGM] YoY Annualized Quarter Result on 31-Oct-2011 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
29-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- -6.11%
YoY- -9.6%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 106,800 103,540 96,876 80,498 69,526 71,124 70,440 7.17%
PBT 17,364 14,114 11,608 7,260 7,366 9,608 7,750 14.38%
Tax -4,200 -2,640 -2,150 -988 -428 -794 -1,092 25.15%
NP 13,164 11,474 9,458 6,272 6,938 8,814 6,658 12.02%
-
NP to SH 13,164 11,474 9,458 6,272 6,938 8,814 6,658 12.02%
-
Tax Rate 24.19% 18.70% 18.52% 13.61% 5.81% 8.26% 14.09% -
Total Cost 93,636 92,066 87,418 74,226 62,588 62,310 63,782 6.60%
-
Net Worth 70,346 69,316 62,701 60,375 56,702 51,012 48,686 6.32%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 31 - - - - - - -
Div Payout % 0.24% - - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 70,346 69,316 62,701 60,375 56,702 51,012 48,686 6.32%
NOSH 79,975 80,013 80,016 79,999 79,930 79,981 80,024 -0.01%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 12.33% 11.08% 9.76% 7.79% 9.98% 12.39% 9.45% -
ROE 18.71% 16.55% 15.08% 10.39% 12.24% 17.28% 13.68% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 133.54 129.40 121.07 100.62 86.98 88.93 88.02 7.19%
EPS 16.46 14.34 11.82 7.84 8.68 11.02 8.32 12.03%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8796 0.8663 0.7836 0.7547 0.7094 0.6378 0.6084 6.33%
Adjusted Per Share Value based on latest NOSH - 79,824
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 55.17 53.48 50.04 41.58 35.91 36.74 36.38 7.18%
EPS 6.80 5.93 4.89 3.24 3.58 4.55 3.44 12.02%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3634 0.358 0.3239 0.3119 0.2929 0.2635 0.2515 6.32%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 2.08 0.875 0.67 0.47 0.53 0.56 0.55 -
P/RPS 1.56 0.68 0.55 0.47 0.61 0.63 0.62 16.61%
P/EPS 12.64 6.10 5.67 5.99 6.11 5.08 6.61 11.40%
EY 7.91 16.39 17.64 16.68 16.38 19.68 15.13 -10.24%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 1.01 0.86 0.62 0.75 0.88 0.90 17.42%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 18/12/14 30/12/13 17/12/12 29/12/11 28/12/10 23/12/09 10/12/08 -
Price 1.74 0.95 0.50 0.50 0.50 0.50 0.79 -
P/RPS 1.30 0.73 0.41 0.50 0.57 0.56 0.90 6.31%
P/EPS 10.57 6.62 4.23 6.38 5.76 4.54 9.50 1.79%
EY 9.46 15.09 23.64 15.68 17.36 22.04 10.53 -1.76%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.10 0.64 0.66 0.70 0.78 1.30 7.26%

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