[SCGM] QoQ Annualized Quarter Result on 30-Apr-2013 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- -2.41%
YoY- 28.36%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 102,020 103,540 102,976 96,894 99,046 96,876 102,180 -0.10%
PBT 15,080 14,114 13,536 10,604 9,982 11,608 10,188 29.78%
Tax -3,058 -2,640 -1,028 -2,651 -1,833 -2,150 -1,440 64.98%
NP 12,021 11,474 12,508 7,953 8,149 9,458 8,748 23.52%
-
NP to SH 12,021 11,474 12,508 7,953 8,149 9,458 8,748 23.52%
-
Tax Rate 20.28% 18.70% 7.59% 25.00% 18.36% 18.52% 14.13% -
Total Cost 89,998 92,066 90,468 88,941 90,897 87,418 93,432 -2.45%
-
Net Worth 70,911 69,316 69,001 66,016 64,071 62,701 62,726 8.49%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 70,911 69,316 69,001 66,016 64,071 62,701 62,726 8.49%
NOSH 79,999 80,013 79,974 80,010 79,999 80,016 80,109 -0.09%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 11.78% 11.08% 12.15% 8.21% 8.23% 9.76% 8.56% -
ROE 16.95% 16.55% 18.13% 12.05% 12.72% 15.08% 13.95% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 127.53 129.40 128.76 121.10 123.81 121.07 127.55 -0.01%
EPS 15.03 14.34 15.64 9.94 10.19 11.82 10.92 23.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8864 0.8663 0.8628 0.8251 0.8009 0.7836 0.783 8.59%
Adjusted Per Share Value based on latest NOSH - 80,043
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 52.70 53.48 53.19 50.05 51.16 50.04 52.78 -0.10%
EPS 6.21 5.93 6.46 4.11 4.21 4.89 4.52 23.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3663 0.358 0.3564 0.341 0.331 0.3239 0.324 8.50%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.88 0.875 0.955 0.55 0.525 0.67 0.71 -
P/RPS 0.69 0.68 0.74 0.45 0.42 0.55 0.56 14.88%
P/EPS 5.86 6.10 6.11 5.53 5.15 5.67 6.50 -6.65%
EY 17.08 16.39 16.38 18.07 19.40 17.64 15.38 7.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.01 1.11 0.67 0.66 0.86 0.91 5.76%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 28/03/14 30/12/13 26/09/13 28/06/13 29/03/13 17/12/12 28/09/12 -
Price 1.12 0.95 0.99 1.10 0.58 0.50 0.69 -
P/RPS 0.88 0.73 0.77 0.91 0.47 0.41 0.54 38.35%
P/EPS 7.45 6.62 6.33 11.07 5.69 4.23 6.32 11.55%
EY 13.42 15.09 15.80 9.04 17.56 23.64 15.83 -10.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.10 1.15 1.33 0.72 0.64 0.88 26.95%

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