[SCGM] YoY Cumulative Quarter Result on 31-Jul-2013 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- -60.68%
YoY- 42.98%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 37,876 29,637 27,276 25,744 25,545 21,473 17,548 13.66%
PBT 6,436 5,936 4,593 3,384 2,547 1,889 1,671 25.17%
Tax -924 -1,050 -1,050 -257 -360 -219 -107 43.18%
NP 5,512 4,886 3,543 3,127 2,187 1,670 1,564 23.33%
-
NP to SH 5,512 4,886 3,543 3,127 2,187 1,670 1,564 23.33%
-
Tax Rate 14.36% 17.69% 22.86% 7.59% 14.13% 11.59% 6.40% -
Total Cost 32,364 24,751 23,733 22,617 23,358 19,803 15,984 12.46%
-
Net Worth 113,721 74,241 69,420 69,001 62,726 58,841 54,708 12.95%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 2,637 3,998 - - - - - -
Div Payout % 47.85% 81.83% - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 113,721 74,241 69,420 69,001 62,726 58,841 54,708 12.95%
NOSH 131,866 79,967 79,977 79,974 80,109 79,904 79,795 8.72%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 14.55% 16.49% 12.99% 12.15% 8.56% 7.78% 8.91% -
ROE 4.85% 6.58% 5.10% 4.53% 3.49% 2.84% 2.86% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 28.72 37.06 34.10 32.19 31.89 26.87 21.99 4.54%
EPS 4.18 6.11 4.43 3.91 2.73 2.09 1.96 13.44%
DPS 2.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8624 0.9284 0.868 0.8628 0.783 0.7364 0.6856 3.89%
Adjusted Per Share Value based on latest NOSH - 79,974
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 19.56 15.31 14.09 13.30 13.19 11.09 9.06 13.67%
EPS 2.85 2.52 1.83 1.62 1.13 0.86 0.81 23.30%
DPS 1.36 2.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5874 0.3835 0.3586 0.3564 0.324 0.3039 0.2826 12.95%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 3.50 3.77 1.98 0.955 0.71 0.505 0.51 -
P/RPS 12.19 10.17 5.81 2.97 2.23 1.88 2.32 31.81%
P/EPS 83.73 61.70 44.70 24.42 26.01 24.16 26.02 21.48%
EY 1.19 1.62 2.24 4.09 3.85 4.14 3.84 -17.72%
DY 0.57 1.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 4.06 2.28 1.11 0.91 0.69 0.74 32.77%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 02/09/16 18/08/15 12/09/14 26/09/13 28/09/12 28/09/11 28/09/10 -
Price 2.82 3.59 2.38 0.99 0.69 0.48 0.56 -
P/RPS 9.82 9.69 6.98 3.08 2.16 1.79 2.55 25.17%
P/EPS 67.46 58.76 53.72 25.32 25.27 22.97 28.57 15.38%
EY 1.48 1.70 1.86 3.95 3.96 4.35 3.50 -13.35%
DY 0.71 1.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.27 3.87 2.74 1.15 0.88 0.65 0.82 25.90%

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