[SCGM] YoY TTM Result on 30-Apr-2011 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 6.49%
YoY- -0.77%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 100,300 96,894 82,111 75,070 67,718 61,753 23,668 27.19%
PBT 15,016 10,376 7,838 7,255 8,195 6,343 3,476 27.60%
Tax -3,397 -2,736 -1,635 -200 -1,085 -546 -598 33.55%
NP 11,619 7,640 6,203 7,055 7,110 5,797 2,878 26.17%
-
NP to SH 11,619 7,640 6,203 7,055 7,110 5,797 2,878 26.17%
-
Tax Rate 22.62% 26.37% 20.86% 2.76% 13.24% 8.61% 17.20% -
Total Cost 88,681 89,254 75,908 68,015 60,608 55,956 20,790 27.33%
-
Net Worth 69,479 66,043 63,484 57,872 53,735 49,073 15,548 28.32%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - 1,999 669 -
Div Payout % - - - - - 34.48% 23.25% -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 69,479 66,043 63,484 57,872 53,735 49,073 15,548 28.32%
NOSH 80,063 80,043 80,056 79,912 79,999 79,963 26,766 20.02%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 11.58% 7.88% 7.55% 9.40% 10.50% 9.39% 12.16% -
ROE 16.72% 11.57% 9.77% 12.19% 13.23% 11.81% 18.51% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 125.28 121.05 102.57 93.94 84.65 77.23 88.42 5.97%
EPS 14.51 9.54 7.75 8.83 8.89 7.25 10.75 5.12%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 0.8678 0.8251 0.793 0.7242 0.6717 0.6137 0.5809 6.91%
Adjusted Per Share Value based on latest NOSH - 79,912
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 51.81 50.05 42.41 38.78 34.98 31.90 12.23 27.18%
EPS 6.00 3.95 3.20 3.64 3.67 2.99 1.49 26.11%
DPS 0.00 0.00 0.00 0.00 0.00 1.03 0.35 -
NAPS 0.3589 0.3411 0.3279 0.2989 0.2776 0.2535 0.0803 28.32%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 1.47 0.55 0.77 0.50 0.51 0.53 0.56 -
P/RPS 1.17 0.45 0.75 0.53 0.60 0.69 0.63 10.86%
P/EPS 10.13 5.76 9.94 5.66 5.74 7.31 5.21 11.71%
EY 9.87 17.35 10.06 17.66 17.43 13.68 19.20 -10.49%
DY 0.00 0.00 0.00 0.00 0.00 4.72 4.46 -
P/NAPS 1.69 0.67 0.97 0.69 0.76 0.86 0.96 9.87%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 23/06/14 28/06/13 29/06/12 28/06/11 25/06/10 26/06/09 - -
Price 2.04 1.10 0.74 0.51 0.53 0.60 0.00 -
P/RPS 1.63 0.91 0.72 0.54 0.63 0.78 0.00 -
P/EPS 14.06 11.52 9.55 5.78 5.96 8.28 0.00 -
EY 7.11 8.68 10.47 17.31 16.77 12.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 2.35 1.33 0.93 0.70 0.79 0.98 0.00 -

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