[SCGM] QoQ TTM 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- 20.26%
YoY- 33.98%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 126,887 116,988 108,994 106,633 104,549 101,930 101,832 15.74%
PBT 26,847 22,864 21,110 19,767 17,600 16,955 16,225 39.76%
Tax -4,978 -4,200 -4,200 -4,200 -4,656 -4,580 -4,190 12.13%
NP 21,869 18,664 16,910 15,567 12,944 12,375 12,035 48.74%
-
NP to SH 21,869 18,664 16,910 15,567 12,944 12,375 12,035 48.74%
-
Tax Rate 18.54% 18.37% 19.90% 21.25% 26.45% 27.01% 25.82% -
Total Cost 105,018 98,324 92,084 91,066 91,605 89,555 89,797 10.97%
-
Net Worth 106,806 76,207 74,241 73,854 75,816 70,344 69,420 33.16%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 12,643 12,803 8,014 4,015 4,015 15 - -
Div Payout % 57.81% 68.60% 47.39% 25.80% 31.03% 0.13% - -
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 106,806 76,207 74,241 73,854 75,816 70,344 69,420 33.16%
NOSH 128,003 120,125 79,967 80,015 80,000 79,973 79,977 36.70%
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 17.24% 15.95% 15.51% 14.60% 12.38% 12.14% 11.82% -
ROE 20.48% 24.49% 22.78% 21.08% 17.07% 17.59% 17.34% -
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 99.13 97.39 136.30 133.27 130.69 127.45 127.33 -15.33%
EPS 17.08 15.54 21.15 19.45 16.18 15.47 15.05 8.77%
DPS 9.88 10.66 10.02 5.02 5.02 0.02 0.00 -
NAPS 0.8344 0.6344 0.9284 0.923 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 65.54 60.43 56.30 55.08 54.00 52.65 52.60 15.74%
EPS 11.30 9.64 8.73 8.04 6.69 6.39 6.22 48.72%
DPS 6.53 6.61 4.14 2.07 2.07 0.01 0.00 -
NAPS 0.5517 0.3936 0.3835 0.3815 0.3916 0.3634 0.3586 33.16%
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 3.08 2.82 2.77 2.04 1.79 1.63 1.56 57.18%
P/EPS 17.85 17.70 17.83 13.98 14.46 13.44 13.16 22.46%
EY 5.60 5.65 5.61 7.15 6.91 7.44 7.60 -18.37%
DY 3.24 3.88 2.66 1.85 2.15 0.01 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 3.10 2.90 2.63 2.53 2.06 1.37 1.87 39.94%
P/EPS 17.97 18.15 16.98 17.32 16.63 11.24 15.82 8.84%
EY 5.57 5.51 5.89 5.77 6.01 8.89 6.32 -8.05%
DY 3.22 3.78 2.79 1.49 1.87 0.01 0.00 -
P/NAPS 3.68 4.45 3.87 3.65 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