[SCGM] YoY TTM Result on 31-Oct-2011 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
29-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- -7.54%
YoY- 7.26%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 101,930 100,226 90,300 80,556 66,919 62,096 58,887 9.57%
PBT 16,955 11,543 9,885 7,101 7,075 7,342 7,280 15.12%
Tax -4,580 -2,493 -2,301 -480 -902 -397 -1,144 25.99%
NP 12,375 9,050 7,584 6,621 6,173 6,945 6,136 12.39%
-
NP to SH 12,375 9,050 7,584 6,621 6,173 6,945 6,136 12.39%
-
Tax Rate 27.01% 21.60% 23.28% 6.76% 12.75% 5.41% 15.71% -
Total Cost 89,555 91,176 82,716 73,935 60,746 55,151 52,751 9.21%
-
Net Worth 70,344 69,381 64,569 60,243 56,781 50,968 48,671 6.32%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 15 - - - - 1,999 669 -46.88%
Div Payout % 0.13% - - - - 28.78% 10.91% -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 70,344 69,381 64,569 60,243 56,781 50,968 48,671 6.32%
NOSH 79,973 80,089 82,401 79,824 80,042 79,912 80,000 -0.00%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 12.14% 9.03% 8.40% 8.22% 9.22% 11.18% 10.42% -
ROE 17.59% 13.04% 11.75% 10.99% 10.87% 13.63% 12.61% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 127.45 125.14 109.59 100.92 83.60 77.71 73.61 9.57%
EPS 15.47 11.30 9.20 8.29 7.71 8.69 7.67 12.39%
DPS 0.02 0.00 0.00 0.00 0.00 2.50 0.84 -46.34%
NAPS 0.8796 0.8663 0.7836 0.7547 0.7094 0.6378 0.6084 6.33%
Adjusted Per Share Value based on latest NOSH - 79,824
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 52.65 51.77 46.64 41.61 34.57 32.07 30.42 9.56%
EPS 6.39 4.67 3.92 3.42 3.19 3.59 3.17 12.38%
DPS 0.01 0.00 0.00 0.00 0.00 1.03 0.35 -44.69%
NAPS 0.3634 0.3584 0.3335 0.3112 0.2933 0.2633 0.2514 6.33%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 2.08 0.875 0.67 0.47 0.53 0.56 0.55 -
P/RPS 1.63 0.70 0.61 0.47 0.63 0.72 0.75 13.80%
P/EPS 13.44 7.74 7.28 5.67 6.87 6.44 7.17 11.03%
EY 7.44 12.91 13.74 17.65 14.55 15.52 13.95 -9.94%
DY 0.01 0.00 0.00 0.00 0.00 4.46 1.52 -56.69%
P/NAPS 2.36 1.01 0.86 0.62 0.75 0.88 0.90 17.42%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 18/12/14 30/12/13 17/12/12 29/12/11 28/12/10 23/12/09 10/12/08 -
Price 1.74 0.95 0.50 0.50 0.50 0.50 0.79 -
P/RPS 1.37 0.76 0.46 0.50 0.60 0.64 1.07 4.20%
P/EPS 11.24 8.41 5.43 6.03 6.48 5.75 10.30 1.46%
EY 8.89 11.89 18.41 16.59 15.42 17.38 9.71 -1.45%
DY 0.01 0.00 0.00 0.00 0.00 5.00 1.06 -54.01%
P/NAPS 1.98 1.10 0.64 0.66 0.70 0.78 1.30 7.26%

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