[SCGM] YoY Cumulative Quarter Result on 31-Oct-2011 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
29-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- 87.78%
YoY- -9.6%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 53,400 51,770 48,438 40,249 34,763 35,562 35,220 7.17%
PBT 8,682 7,057 5,804 3,630 3,683 4,804 3,875 14.38%
Tax -2,100 -1,320 -1,075 -494 -214 -397 -546 25.15%
NP 6,582 5,737 4,729 3,136 3,469 4,407 3,329 12.02%
-
NP to SH 6,582 5,737 4,729 3,136 3,469 4,407 3,329 12.02%
-
Tax Rate 24.19% 18.70% 18.52% 13.61% 5.81% 8.26% 14.09% -
Total Cost 46,818 46,033 43,709 37,113 31,294 31,155 31,891 6.60%
-
Net Worth 70,346 69,316 62,701 60,375 56,702 51,012 48,686 6.32%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 15 - - - - - - -
Div Payout % 0.24% - - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 70,346 69,316 62,701 60,375 56,702 51,012 48,686 6.32%
NOSH 79,975 80,013 80,016 79,999 79,930 79,981 80,024 -0.01%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 12.33% 11.08% 9.76% 7.79% 9.98% 12.39% 9.45% -
ROE 9.36% 8.28% 7.54% 5.19% 6.12% 8.64% 6.84% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 66.77 64.70 60.53 50.31 43.49 44.46 44.01 7.19%
EPS 8.23 7.17 5.91 3.92 4.34 5.51 4.16 12.03%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8796 0.8663 0.7836 0.7547 0.7094 0.6378 0.6084 6.33%
Adjusted Per Share Value based on latest NOSH - 79,824
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 27.58 26.74 25.02 20.79 17.96 18.37 18.19 7.17%
EPS 3.40 2.96 2.44 1.62 1.79 2.28 1.72 12.02%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3634 0.358 0.3239 0.3119 0.2929 0.2635 0.2515 6.32%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 2.08 0.875 0.67 0.47 0.53 0.56 0.55 -
P/RPS 3.12 1.35 1.11 0.93 1.22 1.26 1.25 16.46%
P/EPS 25.27 12.20 11.34 11.99 12.21 10.16 13.22 11.39%
EY 3.96 8.19 8.82 8.34 8.19 9.84 7.56 -10.21%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 1.01 0.86 0.62 0.75 0.88 0.90 17.42%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 18/12/14 30/12/13 17/12/12 29/12/11 28/12/10 23/12/09 10/12/08 -
Price 1.74 0.95 0.50 0.50 0.50 0.50 0.79 -
P/RPS 2.61 1.47 0.83 0.99 1.15 1.12 1.79 6.48%
P/EPS 21.14 13.25 8.46 12.76 11.52 9.07 18.99 1.80%
EY 4.73 7.55 11.82 7.84 8.68 11.02 5.27 -1.78%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.10 0.64 0.66 0.70 0.78 1.30 7.26%

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