[SCGM] QoQ 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- 26.62%
YoY- 17.35%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 34,118 29,637 25,869 27,364 26,124 27,276 23,785 27.10%
PBT 5,843 5,936 6,187 4,898 4,089 4,593 4,020 28.22%
Tax -1,050 -1,050 -1,050 -1,050 -1,050 -1,050 -1,506 -21.32%
NP 4,793 4,886 5,137 3,848 3,039 3,543 2,514 53.57%
-
NP to SH 4,793 4,886 5,137 3,848 3,039 3,543 2,514 53.57%
-
Tax Rate 17.97% 17.69% 16.97% 21.44% 25.68% 22.86% 37.46% -
Total Cost 29,325 24,751 20,732 23,516 23,085 23,733 21,271 23.79%
-
Net Worth 76,207 74,241 73,854 75,816 70,344 69,420 69,479 6.33%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 4,805 3,998 - 4,000 15 - - -
Div Payout % 100.25% 81.83% - 103.95% 0.53% - - -
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 76,207 74,241 73,854 75,816 70,344 69,420 69,479 6.33%
NOSH 120,125 79,967 80,015 80,000 79,973 79,977 80,063 30.96%
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 14.05% 16.49% 19.86% 14.06% 11.63% 12.99% 10.57% -
ROE 6.29% 6.58% 6.96% 5.08% 4.32% 5.10% 3.62% -
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 28.40 37.06 32.33 34.21 32.67 34.10 29.71 -2.95%
EPS 3.99 6.11 6.42 4.81 3.80 4.43 3.14 17.26%
DPS 4.00 5.00 0.00 5.00 0.02 0.00 0.00 -
NAPS 0.6344 0.9284 0.923 0.9477 0.8796 0.868 0.8678 -18.80%
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 17.62 15.31 13.36 14.13 13.49 14.09 12.29 27.06%
EPS 2.48 2.52 2.65 1.99 1.57 1.83 1.30 53.63%
DPS 2.48 2.07 0.00 2.07 0.01 0.00 0.00 -
NAPS 0.3936 0.3835 0.3815 0.3916 0.3634 0.3586 0.3589 6.32%
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 9.68 10.17 8.41 6.84 6.37 5.81 4.95 56.18%
P/EPS 68.92 61.70 42.37 48.65 54.74 44.70 46.82 29.31%
EY 1.45 1.62 2.36 2.06 1.83 2.24 2.14 -22.80%
DY 1.45 1.33 0.00 2.14 0.01 0.00 0.00 -
P/NAPS 4.33 4.06 2.95 2.47 2.36 2.28 1.69 86.92%
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 9.93 9.69 10.42 7.86 5.33 6.98 6.87 27.75%
P/EPS 70.68 58.76 52.49 55.93 45.79 53.72 64.97 5.76%
EY 1.41 1.70 1.91 1.79 2.18 1.86 1.54 -5.69%
DY 1.42 1.39 0.00 1.86 0.01 0.00 0.00 -
P/NAPS 4.45 3.87 3.65 2.84 1.98 2.74 2.35 52.88%

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