[SCGM] YoY TTM Result on 31-Oct-2015 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
09-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 10.37%
YoY- 50.82%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 214,879 204,664 149,641 116,988 101,930 100,226 90,300 15.53%
PBT 9,979 26,446 26,935 22,864 16,955 11,543 9,885 0.15%
Tax -1,718 -3,534 -5,483 -4,200 -4,580 -2,493 -2,301 -4.75%
NP 8,261 22,912 21,452 18,664 12,375 9,050 7,584 1.43%
-
NP to SH 8,261 22,912 21,452 18,664 12,375 9,050 7,584 1.43%
-
Tax Rate 17.22% 13.36% 20.36% 18.37% 27.01% 21.60% 23.28% -
Total Cost 206,618 181,752 128,189 98,324 89,555 91,176 82,716 16.47%
-
Net Worth 166,179 167,968 116,621 76,207 70,344 69,381 64,569 17.05%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 7,717 10,532 11,760 12,803 15 - - -
Div Payout % 93.42% 45.97% 54.82% 68.60% 0.13% - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 166,179 167,968 116,621 76,207 70,344 69,381 64,569 17.05%
NOSH 193,599 193,599 132,000 120,125 79,973 80,089 82,401 15.29%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 3.84% 11.19% 14.34% 15.95% 12.14% 9.03% 8.40% -
ROE 4.97% 13.64% 18.39% 24.49% 17.59% 13.04% 11.75% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 111.47 106.60 113.36 97.39 127.45 125.14 109.59 0.28%
EPS 4.29 11.93 16.25 15.54 15.47 11.30 9.20 -11.93%
DPS 4.00 5.49 8.91 10.66 0.02 0.00 0.00 -
NAPS 0.8621 0.8749 0.8835 0.6344 0.8796 0.8663 0.7836 1.60%
Adjusted Per Share Value based on latest NOSH - 120,125
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 110.99 105.72 77.29 60.43 52.65 51.77 46.64 15.53%
EPS 4.27 11.83 11.08 9.64 6.39 4.67 3.92 1.43%
DPS 3.99 5.44 6.07 6.61 0.01 0.00 0.00 -
NAPS 0.8584 0.8676 0.6024 0.3936 0.3634 0.3584 0.3335 17.05%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 1.17 2.88 3.36 2.75 2.08 0.875 0.67 -
P/RPS 1.05 2.70 2.96 2.82 1.63 0.70 0.61 9.46%
P/EPS 27.30 24.13 20.67 17.70 13.44 7.74 7.28 24.63%
EY 3.66 4.14 4.84 5.65 7.44 12.91 13.74 -19.77%
DY 3.42 1.90 2.65 3.88 0.01 0.00 0.00 -
P/NAPS 1.36 3.29 3.80 4.33 2.36 1.01 0.86 7.93%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 13/12/18 07/12/17 08/12/16 09/12/15 18/12/14 30/12/13 17/12/12 -
Price 1.27 2.72 3.33 2.82 1.74 0.95 0.50 -
P/RPS 1.14 2.55 2.94 2.90 1.37 0.76 0.46 16.32%
P/EPS 29.63 22.79 20.49 18.15 11.24 8.41 5.43 32.66%
EY 3.37 4.39 4.88 5.51 8.89 11.89 18.41 -24.63%
DY 3.15 2.02 2.68 3.78 0.01 0.00 0.00 -
P/NAPS 1.47 3.11 3.77 4.45 1.98 1.10 0.64 14.85%

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