[SCGM] YoY TTM Result on 31-Jul-2010 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- -14.35%
YoY- -4.05%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 97,093 86,183 78,995 67,696 60,701 42,290 18.07%
PBT 11,213 8,496 7,473 7,156 6,746 5,783 14.15%
Tax -2,633 -1,776 -312 -1,066 -399 -871 24.74%
NP 8,580 6,720 7,161 6,090 6,347 4,912 11.79%
-
NP to SH 8,580 6,720 7,161 6,090 6,347 4,912 11.79%
-
Tax Rate 23.48% 20.90% 4.18% 14.90% 5.91% 15.06% -
Total Cost 88,513 79,463 71,834 61,606 54,354 37,378 18.80%
-
Net Worth 69,001 62,726 58,841 54,708 53,103 47,526 7.73%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - 1,999 669 -
Div Payout % - - - - 31.50% 13.62% -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 69,001 62,726 58,841 54,708 53,103 47,526 7.73%
NOSH 79,974 80,109 79,904 79,795 79,999 80,078 -0.02%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 8.84% 7.80% 9.07% 9.00% 10.46% 11.62% -
ROE 12.43% 10.71% 12.17% 11.13% 11.95% 10.34% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 121.41 107.58 98.86 84.84 75.88 52.81 18.10%
EPS 10.73 8.39 8.96 7.63 7.93 6.13 11.84%
DPS 0.00 0.00 0.00 0.00 2.50 0.84 -
NAPS 0.8628 0.783 0.7364 0.6856 0.6638 0.5935 7.76%
Adjusted Per Share Value based on latest NOSH - 79,795
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 50.15 44.52 40.80 34.97 31.35 21.84 18.07%
EPS 4.43 3.47 3.70 3.15 3.28 2.54 11.76%
DPS 0.00 0.00 0.00 0.00 1.03 0.35 -
NAPS 0.3564 0.324 0.3039 0.2826 0.2743 0.2455 7.73%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 0.955 0.71 0.505 0.51 0.56 0.44 -
P/RPS 0.79 0.66 0.51 0.60 0.74 0.83 -0.98%
P/EPS 8.90 8.46 5.63 6.68 7.06 7.17 4.41%
EY 11.23 11.81 17.75 14.96 14.17 13.94 -4.22%
DY 0.00 0.00 0.00 0.00 4.46 1.90 -
P/NAPS 1.11 0.91 0.69 0.74 0.84 0.74 8.44%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 26/09/13 28/09/12 28/09/11 28/09/10 18/09/09 - -
Price 0.99 0.69 0.48 0.56 0.57 0.00 -
P/RPS 0.82 0.64 0.49 0.66 0.75 0.00 -
P/EPS 9.23 8.23 5.36 7.34 7.18 0.00 -
EY 10.84 12.16 18.67 13.63 13.92 0.00 -
DY 0.00 0.00 0.00 0.00 4.39 0.00 -
P/NAPS 1.15 0.88 0.65 0.82 0.86 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