[SCGM] QoQ Annualized Quarter Result on 30-Apr-2015 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
22-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- 11.15%
YoY- 34.53%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 134,690 127,510 118,548 106,632 107,685 106,800 109,104 15.03%
PBT 27,546 23,558 23,744 20,607 18,106 17,364 18,372 30.90%
Tax -5,237 -4,200 -4,200 -5,150 -4,200 -4,200 -4,200 15.80%
NP 22,309 19,358 19,544 15,457 13,906 13,164 14,172 35.20%
-
NP to SH 22,309 19,358 19,544 15,457 13,906 13,164 14,172 35.20%
-
Tax Rate 19.01% 17.83% 17.69% 24.99% 23.20% 24.19% 22.86% -
Total Cost 112,381 108,152 99,004 91,175 93,778 93,636 94,932 11.87%
-
Net Worth 102,354 76,088 74,241 73,633 75,801 70,346 69,420 29.45%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 13,902 21,588 15,993 5,598 7,465 31 - -
Div Payout % 62.32% 111.52% 81.83% 36.22% 53.68% 0.24% - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 102,354 76,088 74,241 73,633 75,801 70,346 69,420 29.45%
NOSH 122,668 119,938 79,967 79,984 79,984 79,975 79,977 32.89%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 16.56% 15.18% 16.49% 14.50% 12.91% 12.33% 12.99% -
ROE 21.80% 25.44% 26.32% 20.99% 18.35% 18.71% 20.41% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 109.80 106.31 148.25 133.32 134.63 133.54 136.42 -13.43%
EPS 18.19 16.14 24.44 19.32 17.39 16.46 17.72 1.75%
DPS 11.33 18.00 20.00 7.00 9.33 0.04 0.00 -
NAPS 0.8344 0.6344 0.9284 0.9206 0.9477 0.8796 0.868 -2.59%
Adjusted Per Share Value based on latest NOSH - 80,015
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 69.57 65.86 61.23 55.08 55.62 55.17 56.36 15.02%
EPS 11.52 10.00 10.10 7.98 7.18 6.80 7.32 35.18%
DPS 7.18 11.15 8.26 2.89 3.86 0.02 0.00 -
NAPS 0.5287 0.393 0.3835 0.3803 0.3915 0.3634 0.3586 29.44%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 3.05 2.75 3.77 2.72 2.34 2.08 1.98 -
P/RPS 2.78 2.59 2.54 2.04 1.74 1.56 1.45 54.14%
P/EPS 16.77 17.04 15.43 14.08 13.46 12.64 11.17 31.01%
EY 5.96 5.87 6.48 7.10 7.43 7.91 8.95 -23.68%
DY 3.72 6.55 5.31 2.57 3.99 0.02 0.00 -
P/NAPS 3.66 4.33 4.06 2.95 2.47 2.36 2.28 36.97%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 14/03/16 09/12/15 18/08/15 22/06/15 18/03/15 18/12/14 12/09/14 -
Price 3.07 2.82 3.59 3.37 2.69 1.74 2.38 -
P/RPS 2.80 2.65 2.42 2.53 2.00 1.30 1.74 37.20%
P/EPS 16.88 17.47 14.69 17.44 15.47 10.57 13.43 16.41%
EY 5.92 5.72 6.81 5.73 6.46 9.46 7.45 -14.17%
DY 3.69 6.38 5.57 2.08 3.47 0.02 0.00 -
P/NAPS 3.68 4.45 3.87 3.66 2.84 1.98 2.74 21.66%

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