[SCGM] YoY Cumulative Quarter Result on 30-Apr-2011 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 35.05%
YoY- -0.76%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 100,300 96,894 82,111 75,070 67,717 61,754 23,668 27.19%
PBT 15,006 10,604 8,044 7,256 8,195 6,422 3,476 27.58%
Tax -3,516 -2,651 -1,848 -201 -1,086 -771 -598 34.32%
NP 11,490 7,953 6,196 7,055 7,109 5,651 2,878 25.93%
-
NP to SH 11,490 7,953 6,196 7,055 7,109 5,651 2,878 25.93%
-
Tax Rate 23.43% 25.00% 22.97% 2.77% 13.25% 12.01% 17.20% -
Total Cost 88,810 88,941 75,915 68,015 60,608 56,103 20,790 27.36%
-
Net Worth 73,396 66,016 63,399 57,927 53,713 49,122 15,551 29.49%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - 2,001 669 -
Div Payout % - - - - - 35.41% 23.26% -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 73,396 66,016 63,399 57,927 53,713 49,122 15,551 29.49%
NOSH 80,013 80,010 79,948 79,988 79,966 80,042 26,772 20.00%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 11.46% 8.21% 7.55% 9.40% 10.50% 9.15% 12.16% -
ROE 15.65% 12.05% 9.77% 12.18% 13.24% 11.50% 18.51% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 125.35 121.10 102.71 93.85 84.68 77.15 88.41 5.98%
EPS 14.36 9.94 7.75 8.82 8.89 7.06 10.75 4.94%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 0.9173 0.8251 0.793 0.7242 0.6717 0.6137 0.5809 7.90%
Adjusted Per Share Value based on latest NOSH - 79,912
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 51.81 50.05 42.41 38.78 34.98 31.90 12.23 27.18%
EPS 5.93 4.11 3.20 3.64 3.67 2.92 1.49 25.87%
DPS 0.00 0.00 0.00 0.00 0.00 1.03 0.35 -
NAPS 0.3791 0.341 0.3275 0.2992 0.2774 0.2537 0.0803 29.50%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 1.47 0.55 0.77 0.50 0.51 0.53 0.56 -
P/RPS 1.17 0.45 0.75 0.53 0.60 0.69 0.63 10.86%
P/EPS 10.24 5.53 9.94 5.67 5.74 7.51 5.21 11.91%
EY 9.77 18.07 10.06 17.64 17.43 13.32 19.20 -10.64%
DY 0.00 0.00 0.00 0.00 0.00 4.72 4.46 -
P/NAPS 1.60 0.67 0.97 0.69 0.76 0.86 0.96 8.88%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 23/06/14 28/06/13 29/06/12 28/06/11 25/06/10 26/06/09 25/06/08 -
Price 2.04 1.10 0.74 0.51 0.53 0.60 0.52 -
P/RPS 1.63 0.91 0.72 0.54 0.63 0.78 0.59 18.44%
P/EPS 14.21 11.07 9.55 5.78 5.96 8.50 4.84 19.65%
EY 7.04 9.04 10.47 17.29 16.77 11.77 20.67 -16.42%
DY 0.00 0.00 0.00 0.00 0.00 4.17 4.81 -
P/NAPS 2.22 1.33 0.93 0.70 0.79 0.98 0.90 16.23%

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