[SCGM] YoY Cumulative Quarter Result on 31-Jan-2014 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 57.16%
YoY- 47.51%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 125,878 101,018 80,764 76,515 74,285 60,124 54,561 14.93%
PBT 20,000 20,660 13,580 11,310 7,487 5,360 5,805 22.87%
Tax -2,083 -3,928 -3,150 -2,294 -1,375 -581 -581 23.68%
NP 17,917 16,732 10,430 9,016 6,112 4,779 5,224 22.78%
-
NP to SH 17,917 16,732 10,430 9,016 6,112 4,779 5,224 22.78%
-
Tax Rate 10.42% 19.01% 23.20% 20.28% 18.37% 10.84% 10.01% -
Total Cost 107,961 84,286 70,334 67,499 68,173 55,345 49,337 13.92%
-
Net Worth 120,995 102,354 75,801 70,911 64,071 59,661 56,095 13.65%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 7,922 10,426 5,598 - - - - -
Div Payout % 44.22% 62.32% 53.68% - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 120,995 102,354 75,801 70,911 64,071 59,661 56,095 13.65%
NOSH 132,033 122,668 79,984 79,999 80,000 80,050 79,999 8.70%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 14.23% 16.56% 12.91% 11.78% 8.23% 7.95% 9.57% -
ROE 14.81% 16.35% 13.76% 12.71% 9.54% 8.01% 9.31% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 95.34 82.35 100.97 95.64 92.86 75.11 68.20 5.73%
EPS 13.57 13.64 13.04 11.27 7.64 5.97 6.53 12.95%
DPS 6.00 8.50 7.00 0.00 0.00 0.00 0.00 -
NAPS 0.9164 0.8344 0.9477 0.8864 0.8009 0.7453 0.7012 4.55%
Adjusted Per Share Value based on latest NOSH - 79,975
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 65.02 52.18 41.72 39.52 38.37 31.06 28.18 14.93%
EPS 9.25 8.64 5.39 4.66 3.16 2.47 2.70 22.75%
DPS 4.09 5.39 2.89 0.00 0.00 0.00 0.00 -
NAPS 0.625 0.5287 0.3915 0.3663 0.331 0.3082 0.2898 13.65%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 3.40 3.05 2.34 0.88 0.525 0.49 0.49 -
P/RPS 3.57 3.70 2.32 0.92 0.57 0.65 0.72 30.55%
P/EPS 25.06 22.36 17.94 7.81 6.87 8.21 7.50 22.24%
EY 3.99 4.47 5.57 12.81 14.55 12.18 13.33 -18.19%
DY 1.76 2.79 2.99 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 3.66 2.47 0.99 0.66 0.66 0.70 32.00%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 15/03/17 14/03/16 18/03/15 28/03/14 29/03/13 19/03/12 29/03/11 -
Price 3.82 3.07 2.69 1.12 0.58 0.83 0.63 -
P/RPS 4.01 3.73 2.66 1.17 0.62 1.11 0.92 27.77%
P/EPS 28.15 22.51 20.63 9.94 7.59 13.90 9.65 19.51%
EY 3.55 4.44 4.85 10.06 13.17 7.19 10.37 -16.34%
DY 1.57 2.77 2.60 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 3.68 2.84 1.26 0.72 1.11 0.90 29.08%

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