[SCGM] YoY Cumulative Quarter Result on 31-Jan-2012 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
19-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 52.39%
YoY- -8.52%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 80,764 76,515 74,285 60,124 54,561 52,500 47,838 9.11%
PBT 13,580 11,310 7,487 5,360 5,805 6,288 3,669 24.36%
Tax -3,150 -2,294 -1,375 -581 -581 -578 -546 33.90%
NP 10,430 9,016 6,112 4,779 5,224 5,710 3,123 22.24%
-
NP to SH 10,430 9,016 6,112 4,779 5,224 5,710 3,123 22.24%
-
Tax Rate 23.20% 20.28% 18.37% 10.84% 10.01% 9.19% 14.88% -
Total Cost 70,334 67,499 68,173 55,345 49,337 46,790 44,715 7.83%
-
Net Worth 75,801 70,911 64,071 59,661 56,095 52,325 47,109 8.24%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 5,598 - - - - - - -
Div Payout % 53.68% - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 75,801 70,911 64,071 59,661 56,095 52,325 47,109 8.24%
NOSH 79,984 79,999 80,000 80,050 79,999 79,971 80,076 -0.01%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 12.91% 11.78% 8.23% 7.95% 9.57% 10.88% 6.53% -
ROE 13.76% 12.71% 9.54% 8.01% 9.31% 10.91% 6.63% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 100.97 95.64 92.86 75.11 68.20 65.65 59.74 9.13%
EPS 13.04 11.27 7.64 5.97 6.53 7.14 3.90 22.27%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9477 0.8864 0.8009 0.7453 0.7012 0.6543 0.5883 8.26%
Adjusted Per Share Value based on latest NOSH - 79,954
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 41.72 39.52 38.37 31.06 28.18 27.12 24.71 9.11%
EPS 5.39 4.66 3.16 2.47 2.70 2.95 1.61 22.29%
DPS 2.89 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3915 0.3663 0.331 0.3082 0.2898 0.2703 0.2433 8.24%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 2.34 0.88 0.525 0.49 0.49 0.52 0.57 -
P/RPS 2.32 0.92 0.57 0.65 0.72 0.79 0.95 16.03%
P/EPS 17.94 7.81 6.87 8.21 7.50 7.28 14.62 3.46%
EY 5.57 12.81 14.55 12.18 13.33 13.73 6.84 -3.36%
DY 2.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 0.99 0.66 0.66 0.70 0.79 0.97 16.84%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 18/03/15 28/03/14 29/03/13 19/03/12 29/03/11 19/03/10 26/03/09 -
Price 2.69 1.12 0.58 0.83 0.63 0.51 0.58 -
P/RPS 2.66 1.17 0.62 1.11 0.92 0.78 0.97 18.30%
P/EPS 20.63 9.94 7.59 13.90 9.65 7.14 14.87 5.60%
EY 4.85 10.06 13.17 7.19 10.37 14.00 6.72 -5.28%
DY 2.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.84 1.26 0.72 1.11 0.90 0.78 0.99 19.19%

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