[SCGM] YoY TTM Result on 31-Jan-2013 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -4.75%
YoY- 9.32%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 126,887 104,549 99,124 96,271 80,634 69,778 66,417 11.38%
PBT 26,847 17,600 14,113 9,459 7,088 7,712 8,495 21.12%
Tax -4,978 -4,656 -3,167 -2,235 -480 -1,087 -578 43.14%
NP 21,869 12,944 10,946 7,224 6,608 6,625 7,917 18.44%
-
NP to SH 21,869 12,944 10,946 7,224 6,608 6,625 7,917 18.44%
-
Tax Rate 18.54% 26.45% 22.44% 23.63% 6.77% 14.09% 6.80% -
Total Cost 105,018 91,605 88,178 89,047 74,026 63,153 58,500 10.23%
-
Net Worth 106,806 75,816 70,890 64,025 59,589 55,968 52,343 12.61%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 12,643 4,015 - - - - 1,999 35.97%
Div Payout % 57.81% 31.03% - - - - 25.25% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 106,806 75,816 70,890 64,025 59,589 55,968 52,343 12.61%
NOSH 128,003 80,000 79,975 79,942 79,954 79,818 80,000 8.14%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 17.24% 12.38% 11.04% 7.50% 8.20% 9.49% 11.92% -
ROE 20.48% 17.07% 15.44% 11.28% 11.09% 11.84% 15.12% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 99.13 130.69 123.94 120.43 100.85 87.42 83.02 2.99%
EPS 17.08 16.18 13.69 9.04 8.26 8.30 9.90 9.51%
DPS 9.88 5.02 0.00 0.00 0.00 0.00 2.50 25.72%
NAPS 0.8344 0.9477 0.8864 0.8009 0.7453 0.7012 0.6543 4.13%
Adjusted Per Share Value based on latest NOSH - 79,942
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 65.54 54.00 51.20 49.73 41.65 36.04 34.31 11.38%
EPS 11.30 6.69 5.65 3.73 3.41 3.42 4.09 18.44%
DPS 6.53 2.07 0.00 0.00 0.00 0.00 1.03 36.02%
NAPS 0.5517 0.3916 0.3662 0.3307 0.3078 0.2891 0.2704 12.61%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 3.05 2.34 0.88 0.525 0.49 0.49 0.52 -
P/RPS 3.08 1.79 0.71 0.44 0.49 0.56 0.63 30.26%
P/EPS 17.85 14.46 6.43 5.81 5.93 5.90 5.25 22.61%
EY 5.60 6.91 15.55 17.21 16.87 16.94 19.03 -18.43%
DY 3.24 2.15 0.00 0.00 0.00 0.00 4.81 -6.37%
P/NAPS 3.66 2.47 0.99 0.66 0.66 0.70 0.79 29.09%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 14/03/16 18/03/15 28/03/14 29/03/13 19/03/12 29/03/11 19/03/10 -
Price 3.07 2.69 1.12 0.58 0.83 0.63 0.51 -
P/RPS 3.10 2.06 0.90 0.48 0.82 0.72 0.61 31.10%
P/EPS 17.97 16.63 8.18 6.42 10.04 7.59 5.15 23.14%
EY 5.57 6.01 12.22 15.58 9.96 13.17 19.40 -18.76%
DY 3.22 1.87 0.00 0.00 0.00 0.00 4.90 -6.75%
P/NAPS 3.68 2.84 1.26 0.72 1.11 0.90 0.78 29.49%

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