[SCGM] YoY TTM Result on 31-Oct-2014 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
18-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 2.83%
YoY- 36.74%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 204,664 149,641 116,988 101,930 100,226 90,300 80,556 16.79%
PBT 26,446 26,935 22,864 16,955 11,543 9,885 7,101 24.47%
Tax -3,534 -5,483 -4,200 -4,580 -2,493 -2,301 -480 39.43%
NP 22,912 21,452 18,664 12,375 9,050 7,584 6,621 22.96%
-
NP to SH 22,912 21,452 18,664 12,375 9,050 7,584 6,621 22.96%
-
Tax Rate 13.36% 20.36% 18.37% 27.01% 21.60% 23.28% 6.76% -
Total Cost 181,752 128,189 98,324 89,555 91,176 82,716 73,935 16.15%
-
Net Worth 167,968 116,621 76,207 70,344 69,381 64,569 60,243 18.61%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 10,532 11,760 12,803 15 - - - -
Div Payout % 45.97% 54.82% 68.60% 0.13% - - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 167,968 116,621 76,207 70,344 69,381 64,569 60,243 18.61%
NOSH 193,599 132,000 120,125 79,973 80,089 82,401 79,824 15.89%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 11.19% 14.34% 15.95% 12.14% 9.03% 8.40% 8.22% -
ROE 13.64% 18.39% 24.49% 17.59% 13.04% 11.75% 10.99% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 106.60 113.36 97.39 127.45 125.14 109.59 100.92 0.91%
EPS 11.93 16.25 15.54 15.47 11.30 9.20 8.29 6.24%
DPS 5.49 8.91 10.66 0.02 0.00 0.00 0.00 -
NAPS 0.8749 0.8835 0.6344 0.8796 0.8663 0.7836 0.7547 2.49%
Adjusted Per Share Value based on latest NOSH - 79,973
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 105.72 77.29 60.43 52.65 51.77 46.64 41.61 16.79%
EPS 11.83 11.08 9.64 6.39 4.67 3.92 3.42 22.95%
DPS 5.44 6.07 6.61 0.01 0.00 0.00 0.00 -
NAPS 0.8676 0.6024 0.3936 0.3634 0.3584 0.3335 0.3112 18.61%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 2.88 3.36 2.75 2.08 0.875 0.67 0.47 -
P/RPS 2.70 2.96 2.82 1.63 0.70 0.61 0.47 33.79%
P/EPS 24.13 20.67 17.70 13.44 7.74 7.28 5.67 27.27%
EY 4.14 4.84 5.65 7.44 12.91 13.74 17.65 -21.45%
DY 1.90 2.65 3.88 0.01 0.00 0.00 0.00 -
P/NAPS 3.29 3.80 4.33 2.36 1.01 0.86 0.62 32.03%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 07/12/17 08/12/16 09/12/15 18/12/14 30/12/13 17/12/12 29/12/11 -
Price 2.72 3.33 2.82 1.74 0.95 0.50 0.50 -
P/RPS 2.55 2.94 2.90 1.37 0.76 0.46 0.50 31.16%
P/EPS 22.79 20.49 18.15 11.24 8.41 5.43 6.03 24.78%
EY 4.39 4.88 5.51 8.89 11.89 18.41 16.59 -19.85%
DY 2.02 2.68 3.78 0.01 0.00 0.00 0.00 -
P/NAPS 3.11 3.77 4.45 1.98 1.10 0.64 0.66 29.44%

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