[SCGM] YoY Cumulative Quarter Result on 30-Apr-2014 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
23-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- 27.44%
YoY- 44.47%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 178,785 133,505 106,632 100,300 96,894 82,111 75,070 15.54%
PBT 26,604 25,757 20,607 15,006 10,604 8,044 7,256 24.15%
Tax -3,603 -5,563 -5,150 -3,516 -2,651 -1,848 -201 61.70%
NP 23,001 20,194 15,457 11,490 7,953 6,196 7,055 21.74%
-
NP to SH 23,001 20,194 15,457 11,490 7,953 6,196 7,055 21.74%
-
Tax Rate 13.54% 21.60% 24.99% 23.43% 25.00% 22.97% 2.77% -
Total Cost 155,784 113,311 91,175 88,810 88,941 75,915 68,015 14.79%
-
Net Worth 160,930 105,043 73,633 73,396 66,016 63,399 57,927 18.54%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 11,343 14,995 5,598 - - - - -
Div Payout % 49.32% 74.26% 36.22% - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 160,930 105,043 73,633 73,396 66,016 63,399 57,927 18.54%
NOSH 145,200 124,962 79,984 80,013 80,010 79,948 79,988 10.43%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 12.87% 15.13% 14.50% 11.46% 8.21% 7.55% 9.40% -
ROE 14.29% 19.22% 20.99% 15.65% 12.05% 9.77% 12.18% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 126.09 106.84 133.32 125.35 121.10 102.71 93.85 5.04%
EPS 17.12 16.16 19.32 14.36 9.94 7.75 8.82 11.67%
DPS 8.00 12.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.135 0.8406 0.9206 0.9173 0.8251 0.793 0.7242 7.76%
Adjusted Per Share Value based on latest NOSH - 80,063
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 92.35 68.96 55.08 51.81 50.05 42.41 38.78 15.54%
EPS 11.88 10.43 7.98 5.93 4.11 3.20 3.64 21.77%
DPS 5.86 7.75 2.89 0.00 0.00 0.00 0.00 -
NAPS 0.8313 0.5426 0.3803 0.3791 0.341 0.3275 0.2992 18.54%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 4.05 2.96 2.72 1.47 0.55 0.77 0.50 -
P/RPS 3.21 2.77 2.04 1.17 0.45 0.75 0.53 34.97%
P/EPS 24.97 18.32 14.08 10.24 5.53 9.94 5.67 27.99%
EY 4.01 5.46 7.10 9.77 18.07 10.06 17.64 -21.86%
DY 1.98 4.05 2.57 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 3.52 2.95 1.60 0.67 0.97 0.69 31.48%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 21/06/17 23/06/16 22/06/15 23/06/14 28/06/13 29/06/12 28/06/11 -
Price 4.09 3.61 3.37 2.04 1.10 0.74 0.51 -
P/RPS 3.24 3.38 2.53 1.63 0.91 0.72 0.54 34.76%
P/EPS 25.21 22.34 17.44 14.21 11.07 9.55 5.78 27.79%
EY 3.97 4.48 5.73 7.04 9.04 10.47 17.29 -21.72%
DY 1.96 3.32 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 3.60 4.29 3.66 2.22 1.33 0.93 0.70 31.34%

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