[SCGM] YoY Quarter Result on 30-Apr-2014 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
23-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- -23.33%
YoY- 36.56%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 52,907 32,487 25,869 23,785 22,609 21,986 20,509 17.09%
PBT 6,604 5,097 6,187 4,020 3,117 2,200 1,450 28.71%
Tax -1,520 -1,635 -1,050 -1,506 -1,276 -775 380 -
NP 5,084 3,462 5,137 2,514 1,841 1,425 1,830 18.54%
-
NP to SH 5,084 3,462 5,137 2,514 1,841 1,425 1,830 18.54%
-
Tax Rate 23.02% 32.08% 16.97% 37.46% 40.94% 35.23% -26.21% -
Total Cost 47,823 29,025 20,732 21,271 20,768 20,561 18,679 16.94%
-
Net Worth 160,930 111,074 73,854 69,479 66,043 63,484 57,872 18.56%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 2,835 2,642 - - - - - -
Div Payout % 55.78% 76.34% - - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 160,930 111,074 73,854 69,479 66,043 63,484 57,872 18.56%
NOSH 145,200 132,137 80,015 80,063 80,043 80,056 79,912 10.45%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 9.61% 10.66% 19.86% 10.57% 8.14% 6.48% 8.92% -
ROE 3.16% 3.12% 6.96% 3.62% 2.79% 2.24% 3.16% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 37.31 24.59 32.33 29.71 28.25 27.46 25.66 6.43%
EPS 3.59 2.62 6.42 3.14 2.30 1.78 2.29 7.77%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.135 0.8406 0.923 0.8678 0.8251 0.793 0.7242 7.76%
Adjusted Per Share Value based on latest NOSH - 80,063
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 27.33 16.78 13.36 12.29 11.68 11.36 10.59 17.10%
EPS 2.63 1.79 2.65 1.30 0.95 0.74 0.95 18.47%
DPS 1.46 1.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8313 0.5737 0.3815 0.3589 0.3411 0.3279 0.2989 18.56%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 4.05 2.96 2.72 1.47 0.55 0.77 0.50 -
P/RPS 10.85 12.04 8.41 4.95 1.95 2.80 1.95 33.08%
P/EPS 112.95 112.98 42.37 46.82 23.91 43.26 21.83 31.48%
EY 0.89 0.89 2.36 2.14 4.18 2.31 4.58 -23.87%
DY 0.49 0.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 3.52 2.95 1.69 0.67 0.97 0.69 31.48%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 21/06/17 23/06/16 22/06/15 23/06/14 28/06/13 29/06/12 28/06/11 -
Price 4.09 3.61 3.37 2.04 1.10 0.74 0.51 -
P/RPS 10.96 14.68 10.42 6.87 3.89 2.69 1.99 32.85%
P/EPS 114.07 137.79 52.49 64.97 47.83 41.57 22.27 31.26%
EY 0.88 0.73 1.91 1.54 2.09 2.41 4.49 -23.76%
DY 0.49 0.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.60 4.29 3.65 2.35 1.33 0.93 0.70 31.34%

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