[SCGM] YoY Cumulative Quarter Result on 31-Oct-2013 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
30-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 83.47%
YoY- 21.32%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 79,891 63,755 53,400 51,770 48,438 40,249 34,763 14.86%
PBT 12,957 11,779 8,682 7,057 5,804 3,630 3,683 23.30%
Tax -2,020 -2,100 -2,100 -1,320 -1,075 -494 -214 45.32%
NP 10,937 9,679 6,582 5,737 4,729 3,136 3,469 21.07%
-
NP to SH 10,937 9,679 6,582 5,737 4,729 3,136 3,469 21.07%
-
Tax Rate 15.59% 17.83% 24.19% 18.70% 18.52% 13.61% 5.81% -
Total Cost 68,954 54,076 46,818 46,033 43,709 37,113 31,294 14.05%
-
Net Worth 116,621 76,088 70,346 69,316 62,701 60,375 56,702 12.75%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 5,280 10,794 15 - - - - -
Div Payout % 48.28% 111.52% 0.24% - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 116,621 76,088 70,346 69,316 62,701 60,375 56,702 12.75%
NOSH 132,000 119,938 79,975 80,013 80,016 79,999 79,930 8.71%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 13.69% 15.18% 12.33% 11.08% 9.76% 7.79% 9.98% -
ROE 9.38% 12.72% 9.36% 8.28% 7.54% 5.19% 6.12% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 60.52 53.16 66.77 64.70 60.53 50.31 43.49 5.65%
EPS 8.29 8.07 8.23 7.17 5.91 3.92 4.34 11.37%
DPS 4.00 9.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.8835 0.6344 0.8796 0.8663 0.7836 0.7547 0.7094 3.72%
Adjusted Per Share Value based on latest NOSH - 80,089
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 41.27 32.93 27.58 26.74 25.02 20.79 17.96 14.85%
EPS 5.65 5.00 3.40 2.96 2.44 1.62 1.79 21.09%
DPS 2.73 5.58 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.6024 0.393 0.3634 0.358 0.3239 0.3119 0.2929 12.75%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 3.36 2.75 2.08 0.875 0.67 0.47 0.53 -
P/RPS 5.55 5.17 3.12 1.35 1.11 0.93 1.22 28.69%
P/EPS 40.55 34.08 25.27 12.20 11.34 11.99 12.21 22.12%
EY 2.47 2.93 3.96 8.19 8.82 8.34 8.19 -18.09%
DY 1.19 3.27 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 4.33 2.36 1.01 0.86 0.62 0.75 31.02%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 08/12/16 09/12/15 18/12/14 30/12/13 17/12/12 29/12/11 28/12/10 -
Price 3.33 2.82 1.74 0.95 0.50 0.50 0.50 -
P/RPS 5.50 5.31 2.61 1.47 0.83 0.99 1.15 29.76%
P/EPS 40.19 34.94 21.14 13.25 8.46 12.76 11.52 23.12%
EY 2.49 2.86 4.73 7.55 11.82 7.84 8.68 -18.77%
DY 1.20 3.19 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 3.77 4.45 1.98 1.10 0.64 0.66 0.70 32.36%

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