[SCGM] YoY TTM Result on 31-Jul-2011 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- 1.5%
YoY- 17.59%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 101,832 97,093 86,183 78,995 67,696 60,701 42,290 15.76%
PBT 16,225 11,213 8,496 7,473 7,156 6,746 5,783 18.75%
Tax -4,190 -2,633 -1,776 -312 -1,066 -399 -871 29.91%
NP 12,035 8,580 6,720 7,161 6,090 6,347 4,912 16.10%
-
NP to SH 12,035 8,580 6,720 7,161 6,090 6,347 4,912 16.10%
-
Tax Rate 25.82% 23.48% 20.90% 4.18% 14.90% 5.91% 15.06% -
Total Cost 89,797 88,513 79,463 71,834 61,606 54,354 37,378 15.72%
-
Net Worth 69,420 69,001 62,726 58,841 54,708 53,103 47,526 6.51%
Dividend
31/07/14 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
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 69,420 69,001 62,726 58,841 54,708 53,103 47,526 6.51%
NOSH 79,977 79,974 80,109 79,904 79,795 79,999 80,078 -0.02%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 11.82% 8.84% 7.80% 9.07% 9.00% 10.46% 11.62% -
ROE 17.34% 12.43% 10.71% 12.17% 11.13% 11.95% 10.34% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 127.33 121.41 107.58 98.86 84.84 75.88 52.81 15.79%
EPS 15.05 10.73 8.39 8.96 7.63 7.93 6.13 16.14%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.84 -
NAPS 0.868 0.8628 0.783 0.7364 0.6856 0.6638 0.5935 6.53%
Adjusted Per Share Value based on latest NOSH - 79,904
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 52.60 50.15 44.52 40.80 34.97 31.35 21.84 15.76%
EPS 6.22 4.43 3.47 3.70 3.15 3.28 2.54 16.09%
DPS 0.00 0.00 0.00 0.00 0.00 1.03 0.35 -
NAPS 0.3586 0.3564 0.324 0.3039 0.2826 0.2743 0.2455 6.51%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 1.98 0.955 0.71 0.505 0.51 0.56 0.44 -
P/RPS 1.56 0.79 0.66 0.51 0.60 0.74 0.83 11.08%
P/EPS 13.16 8.90 8.46 5.63 6.68 7.06 7.17 10.64%
EY 7.60 11.23 11.81 17.75 14.96 14.17 13.94 -9.61%
DY 0.00 0.00 0.00 0.00 0.00 4.46 1.90 -
P/NAPS 2.28 1.11 0.91 0.69 0.74 0.84 0.74 20.61%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 12/09/14 26/09/13 28/09/12 28/09/11 28/09/10 18/09/09 - -
Price 2.38 0.99 0.69 0.48 0.56 0.57 0.00 -
P/RPS 1.87 0.82 0.64 0.49 0.66 0.75 0.00 -
P/EPS 15.82 9.23 8.23 5.36 7.34 7.18 0.00 -
EY 6.32 10.84 12.16 18.67 13.63 13.92 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 4.39 0.00 -
P/NAPS 2.74 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