[SCGM] YoY Cumulative Quarter Result on 31-Jan-2015 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
18-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 58.46%
YoY- 15.68%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 159,186 125,878 101,018 80,764 76,515 74,285 60,124 17.60%
PBT 18,244 20,000 20,660 13,580 11,310 7,487 5,360 22.62%
Tax -1,999 -2,083 -3,928 -3,150 -2,294 -1,375 -581 22.84%
NP 16,245 17,917 16,732 10,430 9,016 6,112 4,779 22.59%
-
NP to SH 16,245 17,917 16,732 10,430 9,016 6,112 4,779 22.59%
-
Tax Rate 10.96% 10.42% 19.01% 23.20% 20.28% 18.37% 10.84% -
Total Cost 142,941 107,961 84,286 70,334 67,499 68,173 55,345 17.11%
-
Net Worth 170,585 120,995 102,354 75,801 70,911 64,071 59,661 19.11%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 8,694 7,922 10,426 5,598 - - - -
Div Payout % 53.52% 44.22% 62.32% 53.68% - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 170,585 120,995 102,354 75,801 70,911 64,071 59,661 19.11%
NOSH 193,599 132,033 122,668 79,984 79,999 80,000 80,050 15.84%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 10.21% 14.23% 16.56% 12.91% 11.78% 8.23% 7.95% -
ROE 9.52% 14.81% 16.35% 13.76% 12.71% 9.54% 8.01% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 82.39 95.34 82.35 100.97 95.64 92.86 75.11 1.55%
EPS 9.19 13.57 13.64 13.04 11.27 7.64 5.97 7.44%
DPS 4.50 6.00 8.50 7.00 0.00 0.00 0.00 -
NAPS 0.8829 0.9164 0.8344 0.9477 0.8864 0.8009 0.7453 2.86%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 82.22 65.02 52.18 41.72 39.52 38.37 31.06 17.59%
EPS 8.39 9.25 8.64 5.39 4.66 3.16 2.47 22.58%
DPS 4.49 4.09 5.39 2.89 0.00 0.00 0.00 -
NAPS 0.8811 0.625 0.5287 0.3915 0.3663 0.331 0.3082 19.11%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 2.29 3.40 3.05 2.34 0.88 0.525 0.49 -
P/RPS 2.78 3.57 3.70 2.32 0.92 0.57 0.65 27.37%
P/EPS 27.24 25.06 22.36 17.94 7.81 6.87 8.21 22.10%
EY 3.67 3.99 4.47 5.57 12.81 14.55 12.18 -18.10%
DY 1.97 1.76 2.79 2.99 0.00 0.00 0.00 -
P/NAPS 2.59 3.71 3.66 2.47 0.99 0.66 0.66 25.56%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 13/03/18 15/03/17 14/03/16 18/03/15 28/03/14 29/03/13 19/03/12 -
Price 1.90 3.82 3.07 2.69 1.12 0.58 0.83 -
P/RPS 2.31 4.01 3.73 2.66 1.17 0.62 1.11 12.97%
P/EPS 22.60 28.15 22.51 20.63 9.94 7.59 13.90 8.43%
EY 4.43 3.55 4.44 4.85 10.06 13.17 7.19 -7.74%
DY 2.37 1.57 2.77 2.60 0.00 0.00 0.00 -
P/NAPS 2.15 4.17 3.68 2.84 1.26 0.72 1.11 11.63%

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