[SCGM] YoY Cumulative Quarter Result on 31-Jan-2013 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 29.25%
YoY- 27.89%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 101,018 80,764 76,515 74,285 60,124 54,561 52,500 11.51%
PBT 20,660 13,580 11,310 7,487 5,360 5,805 6,288 21.91%
Tax -3,928 -3,150 -2,294 -1,375 -581 -581 -578 37.60%
NP 16,732 10,430 9,016 6,112 4,779 5,224 5,710 19.61%
-
NP to SH 16,732 10,430 9,016 6,112 4,779 5,224 5,710 19.61%
-
Tax Rate 19.01% 23.20% 20.28% 18.37% 10.84% 10.01% 9.19% -
Total Cost 84,286 70,334 67,499 68,173 55,345 49,337 46,790 10.30%
-
Net Worth 102,354 75,801 70,911 64,071 59,661 56,095 52,325 11.82%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 10,426 5,598 - - - - - -
Div Payout % 62.32% 53.68% - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 102,354 75,801 70,911 64,071 59,661 56,095 52,325 11.82%
NOSH 122,668 79,984 79,999 80,000 80,050 79,999 79,971 7.38%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 16.56% 12.91% 11.78% 8.23% 7.95% 9.57% 10.88% -
ROE 16.35% 13.76% 12.71% 9.54% 8.01% 9.31% 10.91% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 82.35 100.97 95.64 92.86 75.11 68.20 65.65 3.84%
EPS 13.64 13.04 11.27 7.64 5.97 6.53 7.14 11.38%
DPS 8.50 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8344 0.9477 0.8864 0.8009 0.7453 0.7012 0.6543 4.13%
Adjusted Per Share Value based on latest NOSH - 79,942
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 52.18 41.72 39.52 38.37 31.06 28.18 27.12 11.51%
EPS 8.64 5.39 4.66 3.16 2.47 2.70 2.95 19.60%
DPS 5.39 2.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5287 0.3915 0.3663 0.331 0.3082 0.2898 0.2703 11.82%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 3.05 2.34 0.88 0.525 0.49 0.49 0.52 -
P/RPS 3.70 2.32 0.92 0.57 0.65 0.72 0.79 29.33%
P/EPS 22.36 17.94 7.81 6.87 8.21 7.50 7.28 20.55%
EY 4.47 5.57 12.81 14.55 12.18 13.33 13.73 -17.05%
DY 2.79 2.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.66 2.47 0.99 0.66 0.66 0.70 0.79 29.09%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 14/03/16 18/03/15 28/03/14 29/03/13 19/03/12 29/03/11 19/03/10 -
Price 3.07 2.69 1.12 0.58 0.83 0.63 0.51 -
P/RPS 3.73 2.66 1.17 0.62 1.11 0.92 0.78 29.78%
P/EPS 22.51 20.63 9.94 7.59 13.90 9.65 7.14 21.08%
EY 4.44 4.85 10.06 13.17 7.19 10.37 14.00 -17.41%
DY 2.77 2.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.68 2.84 1.26 0.72 1.11 0.90 0.78 29.49%

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