[SCGM] QoQ Annualized Quarter Result on 31-Jul-2016 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
02-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- 9.18%
YoY- 12.81%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 178,785 167,837 159,782 151,504 133,505 134,690 127,510 25.29%
PBT 26,604 26,666 25,914 25,744 25,757 27,546 23,558 8.45%
Tax -3,603 -2,777 -4,040 -3,696 -5,563 -5,237 -4,200 -9.72%
NP 23,001 23,889 21,874 22,048 20,194 22,309 19,358 12.19%
-
NP to SH 23,001 23,889 21,874 22,048 20,194 22,309 19,358 12.19%
-
Tax Rate 13.54% 10.41% 15.59% 14.36% 21.60% 19.01% 17.83% -
Total Cost 155,784 143,948 137,908 129,456 113,311 112,381 108,152 27.57%
-
Net Worth 160,930 120,995 116,621 113,721 105,043 102,354 76,088 64.84%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 11,343 10,562 10,560 10,549 14,995 13,902 21,588 -34.91%
Div Payout % 49.32% 44.22% 48.28% 47.85% 74.26% 62.32% 111.52% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 160,930 120,995 116,621 113,721 105,043 102,354 76,088 64.84%
NOSH 145,200 132,033 132,000 131,866 124,962 122,668 119,938 13.60%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 12.87% 14.23% 13.69% 14.55% 15.13% 16.56% 15.18% -
ROE 14.29% 19.74% 18.76% 19.39% 19.22% 21.80% 25.44% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 126.09 127.12 121.05 114.89 106.84 109.80 106.31 12.05%
EPS 17.12 18.09 16.58 16.72 16.16 18.19 16.14 4.01%
DPS 8.00 8.00 8.00 8.00 12.00 11.33 18.00 -41.79%
NAPS 1.135 0.9164 0.8835 0.8624 0.8406 0.8344 0.6344 47.42%
Adjusted Per Share Value based on latest NOSH - 131,866
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 92.35 86.69 82.53 78.26 68.96 69.57 65.86 25.30%
EPS 11.88 12.34 11.30 11.39 10.43 11.52 10.00 12.18%
DPS 5.86 5.46 5.45 5.45 7.75 7.18 11.15 -34.90%
NAPS 0.8313 0.625 0.6024 0.5874 0.5426 0.5287 0.393 64.85%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 4.05 3.40 3.36 3.50 2.96 3.05 2.75 -
P/RPS 3.21 2.67 2.78 3.05 2.77 2.78 2.59 15.39%
P/EPS 24.97 18.79 20.28 20.93 18.32 16.77 17.04 29.04%
EY 4.01 5.32 4.93 4.78 5.46 5.96 5.87 -22.45%
DY 1.98 2.35 2.38 2.29 4.05 3.72 6.55 -54.99%
P/NAPS 3.57 3.71 3.80 4.06 3.52 3.66 4.33 -12.08%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 21/06/17 15/03/17 08/12/16 02/09/16 23/06/16 14/03/16 09/12/15 -
Price 4.09 3.82 3.33 2.82 3.61 3.07 2.82 -
P/RPS 3.24 3.01 2.75 2.45 3.38 2.80 2.65 14.35%
P/EPS 25.21 21.11 20.10 16.87 22.34 16.88 17.47 27.72%
EY 3.97 4.74 4.98 5.93 4.48 5.92 5.72 -21.62%
DY 1.96 2.09 2.40 2.84 3.32 3.69 6.38 -54.50%
P/NAPS 3.60 4.17 3.77 3.27 4.29 3.68 4.45 -13.18%

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