[SCGM] YoY TTM Result on 30-Apr-2013 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 5.76%
YoY- 23.17%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 133,505 106,633 100,300 96,894 82,111 75,070 67,718 11.96%
PBT 25,757 19,767 15,016 10,376 7,838 7,255 8,195 21.00%
Tax -5,563 -4,200 -3,397 -2,736 -1,635 -200 -1,085 31.28%
NP 20,194 15,567 11,619 7,640 6,203 7,055 7,110 18.98%
-
NP to SH 20,194 15,567 11,619 7,640 6,203 7,055 7,110 18.98%
-
Tax Rate 21.60% 21.25% 22.62% 26.37% 20.86% 2.76% 13.24% -
Total Cost 113,311 91,066 88,681 89,254 75,908 68,015 60,608 10.98%
-
Net Worth 111,074 73,854 69,479 66,043 63,484 57,872 53,735 12.85%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 15,286 4,015 - - - - - -
Div Payout % 75.70% 25.80% - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 111,074 73,854 69,479 66,043 63,484 57,872 53,735 12.85%
NOSH 132,137 80,015 80,063 80,043 80,056 79,912 79,999 8.71%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 15.13% 14.60% 11.58% 7.88% 7.55% 9.40% 10.50% -
ROE 18.18% 21.08% 16.72% 11.57% 9.77% 12.19% 13.23% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 101.03 133.27 125.28 121.05 102.57 93.94 84.65 2.98%
EPS 15.28 19.45 14.51 9.54 7.75 8.83 8.89 9.43%
DPS 11.57 5.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8406 0.923 0.8678 0.8251 0.793 0.7242 0.6717 3.80%
Adjusted Per Share Value based on latest NOSH - 80,043
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 68.96 55.08 51.81 50.05 42.41 38.78 34.98 11.96%
EPS 10.43 8.04 6.00 3.95 3.20 3.64 3.67 18.99%
DPS 7.90 2.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5737 0.3815 0.3589 0.3411 0.3279 0.2989 0.2776 12.84%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 2.96 2.72 1.47 0.55 0.77 0.50 0.51 -
P/RPS 2.93 2.04 1.17 0.45 0.75 0.53 0.60 30.22%
P/EPS 19.37 13.98 10.13 5.76 9.94 5.66 5.74 22.44%
EY 5.16 7.15 9.87 17.35 10.06 17.66 17.43 -18.34%
DY 3.91 1.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 2.95 1.69 0.67 0.97 0.69 0.76 29.07%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 23/06/16 22/06/15 23/06/14 28/06/13 29/06/12 28/06/11 25/06/10 -
Price 3.61 3.37 2.04 1.10 0.74 0.51 0.53 -
P/RPS 3.57 2.53 1.63 0.91 0.72 0.54 0.63 33.48%
P/EPS 23.62 17.32 14.06 11.52 9.55 5.78 5.96 25.77%
EY 4.23 5.77 7.11 8.68 10.47 17.31 16.77 -20.49%
DY 3.20 1.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.29 3.65 2.35 1.33 0.93 0.70 0.79 32.54%

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