[SCGM] YoY TTM Result on 31-Jan-2010 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
19-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 14.0%
YoY- 44.76%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 96,271 80,634 69,778 66,417 62,558 8,947 60.74%
PBT 9,459 7,088 7,712 8,495 6,438 1,174 51.71%
Tax -2,235 -480 -1,087 -578 -969 -175 66.34%
NP 7,224 6,608 6,625 7,917 5,469 999 48.47%
-
NP to SH 7,224 6,608 6,625 7,917 5,469 999 48.47%
-
Tax Rate 23.63% 6.77% 14.09% 6.80% 15.05% 14.91% -
Total Cost 89,047 74,026 63,153 58,500 57,089 7,948 62.04%
-
Net Worth 64,025 59,589 55,968 52,343 46,503 6,317 58.83%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - - 1,999 669 - -
Div Payout % - - - 25.25% 12.24% - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 64,025 59,589 55,968 52,343 46,503 6,317 58.83%
NOSH 79,942 79,954 79,818 80,000 79,047 10,811 49.13%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 7.50% 8.20% 9.49% 11.92% 8.74% 11.17% -
ROE 11.28% 11.09% 11.84% 15.12% 11.76% 15.81% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 120.43 100.85 87.42 83.02 79.14 82.75 7.78%
EPS 9.04 8.26 8.30 9.90 6.92 9.24 -0.43%
DPS 0.00 0.00 0.00 2.50 0.85 0.00 -
NAPS 0.8009 0.7453 0.7012 0.6543 0.5883 0.5843 6.50%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 49.73 41.65 36.04 34.31 32.31 4.62 60.75%
EPS 3.73 3.41 3.42 4.09 2.82 0.52 48.23%
DPS 0.00 0.00 0.00 1.03 0.35 0.00 -
NAPS 0.3307 0.3078 0.2891 0.2704 0.2402 0.0326 58.86%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 - -
Price 0.525 0.49 0.49 0.52 0.57 0.00 -
P/RPS 0.44 0.49 0.56 0.63 0.72 0.00 -
P/EPS 5.81 5.93 5.90 5.25 8.24 0.00 -
EY 17.21 16.87 16.94 19.03 12.14 0.00 -
DY 0.00 0.00 0.00 4.81 1.49 0.00 -
P/NAPS 0.66 0.66 0.70 0.79 0.97 0.00 -
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 29/03/13 19/03/12 29/03/11 19/03/10 26/03/09 - -
Price 0.58 0.83 0.63 0.51 0.58 0.00 -
P/RPS 0.48 0.82 0.72 0.61 0.73 0.00 -
P/EPS 6.42 10.04 7.59 5.15 8.38 0.00 -
EY 15.58 9.96 13.17 19.40 11.93 0.00 -
DY 0.00 0.00 0.00 4.90 1.46 0.00 -
P/NAPS 0.72 1.11 0.90 0.78 0.99 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