[SCGM] YoY TTM Result on 31-Jan-2014 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 20.95%
YoY- 51.52%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 158,365 126,887 104,549 99,124 96,271 80,634 69,778 14.62%
PBT 25,097 26,847 17,600 14,113 9,459 7,088 7,712 21.71%
Tax -3,718 -4,978 -4,656 -3,167 -2,235 -480 -1,087 22.72%
NP 21,379 21,869 12,944 10,946 7,224 6,608 6,625 21.54%
-
NP to SH 21,379 21,869 12,944 10,946 7,224 6,608 6,625 21.54%
-
Tax Rate 14.81% 18.54% 26.45% 22.44% 23.63% 6.77% 14.09% -
Total Cost 136,986 105,018 91,605 88,178 89,047 74,026 63,153 13.76%
-
Net Worth 120,916 106,806 75,816 70,890 64,025 59,589 55,968 13.68%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 10,559 12,643 4,015 - - - - -
Div Payout % 49.39% 57.81% 31.03% - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 120,916 106,806 75,816 70,890 64,025 59,589 55,968 13.68%
NOSH 131,947 128,003 80,000 79,975 79,942 79,954 79,818 8.73%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 13.50% 17.24% 12.38% 11.04% 7.50% 8.20% 9.49% -
ROE 17.68% 20.48% 17.07% 15.44% 11.28% 11.09% 11.84% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 120.02 99.13 130.69 123.94 120.43 100.85 87.42 5.41%
EPS 16.20 17.08 16.18 13.69 9.04 8.26 8.30 11.77%
DPS 8.00 9.88 5.02 0.00 0.00 0.00 0.00 -
NAPS 0.9164 0.8344 0.9477 0.8864 0.8009 0.7453 0.7012 4.55%
Adjusted Per Share Value based on latest NOSH - 79,975
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 81.80 65.54 54.00 51.20 49.73 41.65 36.04 14.62%
EPS 11.04 11.30 6.69 5.65 3.73 3.41 3.42 21.54%
DPS 5.45 6.53 2.07 0.00 0.00 0.00 0.00 -
NAPS 0.6246 0.5517 0.3916 0.3662 0.3307 0.3078 0.2891 13.68%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 3.40 3.05 2.34 0.88 0.525 0.49 0.49 -
P/RPS 2.83 3.08 1.79 0.71 0.44 0.49 0.56 30.96%
P/EPS 20.98 17.85 14.46 6.43 5.81 5.93 5.90 23.52%
EY 4.77 5.60 6.91 15.55 17.21 16.87 16.94 -19.02%
DY 2.35 3.24 2.15 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 3.66 2.47 0.99 0.66 0.66 0.70 32.00%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 15/03/17 14/03/16 18/03/15 28/03/14 29/03/13 19/03/12 29/03/11 -
Price 3.82 3.07 2.69 1.12 0.58 0.83 0.63 -
P/RPS 3.18 3.10 2.06 0.90 0.48 0.82 0.72 28.06%
P/EPS 23.58 17.97 16.63 8.18 6.42 10.04 7.59 20.77%
EY 4.24 5.57 6.01 12.22 15.58 9.96 13.17 -17.19%
DY 2.09 3.22 1.87 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 3.68 2.84 1.26 0.72 1.11 0.90 29.08%

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