[SCGM] YoY Quarter Result on 31-Jan-2012 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
19-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 27.69%
YoY- -0.74%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 27,364 24,745 25,847 19,876 19,798 16,939 12,618 13.76%
PBT 4,898 4,253 1,683 2,109 2,122 1,485 332 56.57%
Tax -1,050 -974 -300 -366 -366 -181 0 -
NP 3,848 3,279 1,383 1,743 1,756 1,304 332 50.40%
-
NP to SH 3,848 3,279 1,383 1,743 1,756 1,304 332 50.40%
-
Tax Rate 21.44% 22.90% 17.83% 17.35% 17.25% 12.19% 0.00% -
Total Cost 23,516 21,466 24,464 18,133 18,042 15,635 12,286 11.42%
-
Net Worth 75,816 70,890 64,025 59,589 55,968 52,343 46,503 8.48%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 4,000 - - - - - - -
Div Payout % 103.95% - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 75,816 70,890 64,025 59,589 55,968 52,343 46,503 8.48%
NOSH 80,000 79,975 79,942 79,954 79,818 80,000 79,047 0.19%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 14.06% 13.25% 5.35% 8.77% 8.87% 7.70% 2.63% -
ROE 5.08% 4.63% 2.16% 2.92% 3.14% 2.49% 0.71% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 34.21 30.94 32.33 24.86 24.80 21.17 15.96 13.54%
EPS 4.81 4.10 1.73 2.18 2.20 1.63 0.42 50.10%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9477 0.8864 0.8009 0.7453 0.7012 0.6543 0.5883 8.26%
Adjusted Per Share Value based on latest NOSH - 79,954
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 14.13 12.78 13.35 10.27 10.23 8.75 6.52 13.75%
EPS 1.99 1.69 0.71 0.90 0.91 0.67 0.17 50.65%
DPS 2.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3916 0.3662 0.3307 0.3078 0.2891 0.2704 0.2402 8.48%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 2.34 0.88 0.525 0.49 0.49 0.52 0.57 -
P/RPS 6.84 2.84 1.62 1.97 1.98 2.46 3.57 11.44%
P/EPS 48.65 21.46 30.35 22.48 22.27 31.90 135.71 -15.70%
EY 2.06 4.66 3.30 4.45 4.49 3.13 0.74 18.59%
DY 2.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 0.99 0.66 0.66 0.70 0.79 0.97 16.84%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 18/03/15 28/03/14 29/03/13 19/03/12 29/03/11 19/03/10 26/03/09 -
Price 2.69 1.12 0.58 0.83 0.63 0.51 0.58 -
P/RPS 7.86 3.62 1.79 3.34 2.54 2.41 3.63 13.73%
P/EPS 55.93 27.32 33.53 38.07 28.64 31.29 138.10 -13.97%
EY 1.79 3.66 2.98 2.63 3.49 3.20 0.72 16.38%
DY 1.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.84 1.26 0.72 1.11 0.90 0.78 0.99 19.19%

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