[SCGM] YoY TTM Result on 31-Oct-2010 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 1.36%
YoY- -11.12%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 100,226 90,300 80,556 66,919 62,096 58,887 0 -
PBT 11,543 9,885 7,101 7,075 7,342 7,280 0 -
Tax -2,493 -2,301 -480 -902 -397 -1,144 0 -
NP 9,050 7,584 6,621 6,173 6,945 6,136 0 -
-
NP to SH 9,050 7,584 6,621 6,173 6,945 6,136 0 -
-
Tax Rate 21.60% 23.28% 6.76% 12.75% 5.41% 15.71% - -
Total Cost 91,176 82,716 73,935 60,746 55,151 52,751 0 -
-
Net Worth 69,381 64,569 60,243 56,781 50,968 48,671 0 -
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - 1,999 669 - -
Div Payout % - - - - 28.78% 10.91% - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 69,381 64,569 60,243 56,781 50,968 48,671 0 -
NOSH 80,089 82,401 79,824 80,042 79,912 80,000 0 -
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 9.03% 8.40% 8.22% 9.22% 11.18% 10.42% 0.00% -
ROE 13.04% 11.75% 10.99% 10.87% 13.63% 12.61% 0.00% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 125.14 109.59 100.92 83.60 77.71 73.61 0.00 -
EPS 11.30 9.20 8.29 7.71 8.69 7.67 0.00 -
DPS 0.00 0.00 0.00 0.00 2.50 0.84 0.00 -
NAPS 0.8663 0.7836 0.7547 0.7094 0.6378 0.6084 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,042
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 51.77 46.64 41.61 34.57 32.07 30.42 0.00 -
EPS 4.67 3.92 3.42 3.19 3.59 3.17 0.00 -
DPS 0.00 0.00 0.00 0.00 1.03 0.35 0.00 -
NAPS 0.3584 0.3335 0.3112 0.2933 0.2633 0.2514 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 - -
Price 0.875 0.67 0.47 0.53 0.56 0.55 0.00 -
P/RPS 0.70 0.61 0.47 0.63 0.72 0.75 0.00 -
P/EPS 7.74 7.28 5.67 6.87 6.44 7.17 0.00 -
EY 12.91 13.74 17.65 14.55 15.52 13.95 0.00 -
DY 0.00 0.00 0.00 0.00 4.46 1.52 0.00 -
P/NAPS 1.01 0.86 0.62 0.75 0.88 0.90 0.00 -
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 30/12/13 17/12/12 29/12/11 28/12/10 23/12/09 10/12/08 - -
Price 0.95 0.50 0.50 0.50 0.50 0.79 0.00 -
P/RPS 0.76 0.46 0.50 0.60 0.64 1.07 0.00 -
P/EPS 8.41 5.43 6.03 6.48 5.75 10.30 0.00 -
EY 11.89 18.41 16.59 15.42 17.38 9.71 0.00 -
DY 0.00 0.00 0.00 0.00 5.00 1.06 0.00 -
P/NAPS 1.10 0.64 0.66 0.70 0.78 1.30 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