[SCGM] QoQ Cumulative Quarter Result on 31-Jan-2015 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
18-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 58.46%
YoY- 15.68%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 63,755 29,637 106,632 80,764 53,400 27,276 100,300 -26.01%
PBT 11,779 5,936 20,607 13,580 8,682 4,593 15,006 -14.86%
Tax -2,100 -1,050 -5,150 -3,150 -2,100 -1,050 -3,516 -29.01%
NP 9,679 4,886 15,457 10,430 6,582 3,543 11,490 -10.77%
-
NP to SH 9,679 4,886 15,457 10,430 6,582 3,543 11,490 -10.77%
-
Tax Rate 17.83% 17.69% 24.99% 23.20% 24.19% 22.86% 23.43% -
Total Cost 54,076 24,751 91,175 70,334 46,818 23,733 88,810 -28.09%
-
Net Worth 76,088 74,241 73,633 75,801 70,346 69,420 73,396 2.42%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 10,794 3,998 5,598 5,598 15 - - -
Div Payout % 111.52% 81.83% 36.22% 53.68% 0.24% - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 76,088 74,241 73,633 75,801 70,346 69,420 73,396 2.42%
NOSH 119,938 79,967 79,984 79,984 79,975 79,977 80,013 30.88%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 15.18% 16.49% 14.50% 12.91% 12.33% 12.99% 11.46% -
ROE 12.72% 6.58% 20.99% 13.76% 9.36% 5.10% 15.65% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 53.16 37.06 133.32 100.97 66.77 34.10 125.35 -43.46%
EPS 8.07 6.11 19.32 13.04 8.23 4.43 14.36 -31.82%
DPS 9.00 5.00 7.00 7.00 0.02 0.00 0.00 -
NAPS 0.6344 0.9284 0.9206 0.9477 0.8796 0.868 0.9173 -21.74%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 32.93 15.31 55.08 41.72 27.58 14.09 51.81 -26.01%
EPS 5.00 2.52 7.98 5.39 3.40 1.83 5.93 -10.72%
DPS 5.58 2.07 2.89 2.89 0.01 0.00 0.00 -
NAPS 0.393 0.3835 0.3803 0.3915 0.3634 0.3586 0.3791 2.42%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 2.75 3.77 2.72 2.34 2.08 1.98 1.47 -
P/RPS 5.17 10.17 2.04 2.32 3.12 5.81 1.17 168.55%
P/EPS 34.08 61.70 14.08 17.94 25.27 44.70 10.24 122.42%
EY 2.93 1.62 7.10 5.57 3.96 2.24 9.77 -55.09%
DY 3.27 1.33 2.57 2.99 0.01 0.00 0.00 -
P/NAPS 4.33 4.06 2.95 2.47 2.36 2.28 1.60 93.84%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 09/12/15 18/08/15 22/06/15 18/03/15 18/12/14 12/09/14 23/06/14 -
Price 2.82 3.59 3.37 2.69 1.74 2.38 2.04 -
P/RPS 5.31 9.69 2.53 2.66 2.61 6.98 1.63 119.28%
P/EPS 34.94 58.76 17.44 20.63 21.14 53.72 14.21 81.87%
EY 2.86 1.70 5.73 4.85 4.73 1.86 7.04 -45.05%
DY 3.19 1.39 2.08 2.60 0.01 0.00 0.00 -
P/NAPS 4.45 3.87 3.66 2.84 1.98 2.74 2.22 58.77%

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