[SCGM] YoY TTM Result on 31-Oct-2012 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
17-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 12.86%
YoY- 14.54%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 116,988 101,930 100,226 90,300 80,556 66,919 62,096 11.12%
PBT 22,864 16,955 11,543 9,885 7,101 7,075 7,342 20.83%
Tax -4,200 -4,580 -2,493 -2,301 -480 -902 -397 48.13%
NP 18,664 12,375 9,050 7,584 6,621 6,173 6,945 17.90%
-
NP to SH 18,664 12,375 9,050 7,584 6,621 6,173 6,945 17.90%
-
Tax Rate 18.37% 27.01% 21.60% 23.28% 6.76% 12.75% 5.41% -
Total Cost 98,324 89,555 91,176 82,716 73,935 60,746 55,151 10.11%
-
Net Worth 76,207 70,344 69,381 64,569 60,243 56,781 50,968 6.93%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 12,803 15 - - - - 1,999 36.25%
Div Payout % 68.60% 0.13% - - - - 28.78% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 76,207 70,344 69,381 64,569 60,243 56,781 50,968 6.93%
NOSH 120,125 79,973 80,089 82,401 79,824 80,042 79,912 7.02%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 15.95% 12.14% 9.03% 8.40% 8.22% 9.22% 11.18% -
ROE 24.49% 17.59% 13.04% 11.75% 10.99% 10.87% 13.63% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 97.39 127.45 125.14 109.59 100.92 83.60 77.71 3.83%
EPS 15.54 15.47 11.30 9.20 8.29 7.71 8.69 10.16%
DPS 10.66 0.02 0.00 0.00 0.00 0.00 2.50 27.32%
NAPS 0.6344 0.8796 0.8663 0.7836 0.7547 0.7094 0.6378 -0.08%
Adjusted Per Share Value based on latest NOSH - 82,401
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 60.43 52.65 51.77 46.64 41.61 34.57 32.07 11.13%
EPS 9.64 6.39 4.67 3.92 3.42 3.19 3.59 17.88%
DPS 6.61 0.01 0.00 0.00 0.00 0.00 1.03 36.30%
NAPS 0.3936 0.3634 0.3584 0.3335 0.3112 0.2933 0.2633 6.92%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 2.75 2.08 0.875 0.67 0.47 0.53 0.56 -
P/RPS 2.82 1.63 0.70 0.61 0.47 0.63 0.72 25.53%
P/EPS 17.70 13.44 7.74 7.28 5.67 6.87 6.44 18.34%
EY 5.65 7.44 12.91 13.74 17.65 14.55 15.52 -15.49%
DY 3.88 0.01 0.00 0.00 0.00 0.00 4.46 -2.29%
P/NAPS 4.33 2.36 1.01 0.86 0.62 0.75 0.88 30.40%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 09/12/15 18/12/14 30/12/13 17/12/12 29/12/11 28/12/10 23/12/09 -
Price 2.82 1.74 0.95 0.50 0.50 0.50 0.50 -
P/RPS 2.90 1.37 0.76 0.46 0.50 0.60 0.64 28.62%
P/EPS 18.15 11.24 8.41 5.43 6.03 6.48 5.75 21.10%
EY 5.51 8.89 11.89 18.41 16.59 15.42 17.38 -17.41%
DY 3.78 0.01 0.00 0.00 0.00 0.00 5.00 -4.55%
P/NAPS 4.45 1.98 1.10 0.64 0.66 0.70 0.78 33.65%

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