[SCGM] YoY TTM 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- 6.15%
YoY- 52.08%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 178,785 133,505 106,633 100,300 96,894 82,111 75,070 15.54%
PBT 26,604 25,757 19,767 15,016 10,376 7,838 7,255 24.15%
Tax -3,603 -5,563 -4,200 -3,397 -2,736 -1,635 -200 61.83%
NP 23,001 20,194 15,567 11,619 7,640 6,203 7,055 21.74%
-
NP to SH 23,001 20,194 15,567 11,619 7,640 6,203 7,055 21.74%
-
Tax Rate 13.54% 21.60% 21.25% 22.62% 26.37% 20.86% 2.76% -
Total Cost 155,784 113,311 91,066 88,681 89,254 75,908 68,015 14.79%
-
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 10,752 15,286 4,015 - - - - -
Div Payout % 46.75% 75.70% 25.80% - - - - -
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 12.87% 15.13% 14.60% 11.58% 7.88% 7.55% 9.40% -
ROE 14.29% 18.18% 21.08% 16.72% 11.57% 9.77% 12.19% -
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 126.09 101.03 133.27 125.28 121.05 102.57 93.94 5.02%
EPS 16.22 15.28 19.45 14.51 9.54 7.75 8.83 10.65%
DPS 7.58 11.57 5.02 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 92.35 68.96 55.08 51.81 50.05 42.41 38.78 15.54%
EPS 11.88 10.43 8.04 6.00 3.95 3.20 3.64 21.77%
DPS 5.55 7.90 2.07 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 3.21 2.93 2.04 1.17 0.45 0.75 0.53 34.97%
P/EPS 24.97 19.37 13.98 10.13 5.76 9.94 5.66 28.03%
EY 4.01 5.16 7.15 9.87 17.35 10.06 17.66 -21.87%
DY 1.87 3.91 1.85 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 3.24 3.57 2.53 1.63 0.91 0.72 0.54 34.76%
P/EPS 25.21 23.62 17.32 14.06 11.52 9.55 5.78 27.79%
EY 3.97 4.23 5.77 7.11 8.68 10.47 17.31 -21.74%
DY 1.85 3.20 1.49 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