[SCGM] YoY TTM Result on 31-Jan-2016 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
14-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- 17.17%
YoY- 68.95%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 217,100 212,093 158,365 126,887 104,549 99,124 96,271 14.50%
PBT 4,027 24,848 25,097 26,847 17,600 14,113 9,459 -13.26%
Tax -1,857 -3,519 -3,718 -4,978 -4,656 -3,167 -2,235 -3.03%
NP 2,170 21,329 21,379 21,869 12,944 10,946 7,224 -18.15%
-
NP to SH 2,170 21,329 21,379 21,869 12,944 10,946 7,224 -18.15%
-
Tax Rate 46.11% 14.16% 14.81% 18.54% 26.45% 22.44% 23.63% -
Total Cost 214,930 190,764 136,986 105,018 91,605 88,178 89,047 15.81%
-
Net Worth 164,502 170,585 120,916 106,806 75,816 70,890 64,025 17.02%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 5,301 10,791 10,559 12,643 4,015 - - -
Div Payout % 244.30% 50.60% 49.39% 57.81% 31.03% - - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 164,502 170,585 120,916 106,806 75,816 70,890 64,025 17.02%
NOSH 193,599 193,599 131,947 128,003 80,000 79,975 79,942 15.87%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 1.00% 10.06% 13.50% 17.24% 12.38% 11.04% 7.50% -
ROE 1.32% 12.50% 17.68% 20.48% 17.07% 15.44% 11.28% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 112.63 109.77 120.02 99.13 130.69 123.94 120.43 -1.10%
EPS 1.13 11.04 16.20 17.08 16.18 13.69 9.04 -29.27%
DPS 2.75 5.59 8.00 9.88 5.02 0.00 0.00 -
NAPS 0.8534 0.8829 0.9164 0.8344 0.9477 0.8864 0.8009 1.06%
Adjusted Per Share Value based on latest NOSH - 128,003
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 112.14 109.55 81.80 65.54 54.00 51.20 49.73 14.50%
EPS 1.12 11.02 11.04 11.30 6.69 5.65 3.73 -18.16%
DPS 2.74 5.57 5.45 6.53 2.07 0.00 0.00 -
NAPS 0.8497 0.8811 0.6246 0.5517 0.3916 0.3662 0.3307 17.02%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 1.26 2.29 3.40 3.05 2.34 0.88 0.525 -
P/RPS 1.12 2.09 2.83 3.08 1.79 0.71 0.44 16.84%
P/EPS 111.93 20.74 20.98 17.85 14.46 6.43 5.81 63.69%
EY 0.89 4.82 4.77 5.60 6.91 15.55 17.21 -38.94%
DY 2.18 2.44 2.35 3.24 2.15 0.00 0.00 -
P/NAPS 1.48 2.59 3.71 3.66 2.47 0.99 0.66 14.40%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 26/03/19 13/03/18 15/03/17 14/03/16 18/03/15 28/03/14 29/03/13 -
Price 1.14 1.90 3.82 3.07 2.69 1.12 0.58 -
P/RPS 1.01 1.73 3.18 3.10 2.06 0.90 0.48 13.19%
P/EPS 101.27 17.21 23.58 17.97 16.63 8.18 6.42 58.33%
EY 0.99 5.81 4.24 5.57 6.01 12.22 15.58 -36.81%
DY 2.41 2.94 2.09 3.22 1.87 0.00 0.00 -
P/NAPS 1.34 2.15 4.17 3.68 2.84 1.26 0.72 10.90%

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