[SCGM] QoQ TTM 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- 4.6%
YoY- 18.25%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 116,988 108,994 106,633 104,549 101,930 101,832 100,300 10.77%
PBT 22,864 21,110 19,767 17,600 16,955 16,225 15,016 32.25%
Tax -4,200 -4,200 -4,200 -4,656 -4,580 -4,190 -3,397 15.15%
NP 18,664 16,910 15,567 12,944 12,375 12,035 11,619 37.04%
-
NP to SH 18,664 16,910 15,567 12,944 12,375 12,035 11,619 37.04%
-
Tax Rate 18.37% 19.90% 21.25% 26.45% 27.01% 25.82% 22.62% -
Total Cost 98,324 92,084 91,066 91,605 89,555 89,797 88,681 7.10%
-
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 12,803 8,014 4,015 4,015 15 - - -
Div Payout % 68.60% 47.39% 25.80% 31.03% 0.13% - - -
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 15.95% 15.51% 14.60% 12.38% 12.14% 11.82% 11.58% -
ROE 24.49% 22.78% 21.08% 17.07% 17.59% 17.34% 16.72% -
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 97.39 136.30 133.27 130.69 127.45 127.33 125.28 -15.41%
EPS 15.54 21.15 19.45 16.18 15.47 15.05 14.51 4.66%
DPS 10.66 10.02 5.02 5.02 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 60.43 56.30 55.08 54.00 52.65 52.60 51.81 10.77%
EPS 9.64 8.73 8.04 6.69 6.39 6.22 6.00 37.05%
DPS 6.61 4.14 2.07 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 2.82 2.77 2.04 1.79 1.63 1.56 1.17 79.47%
P/EPS 17.70 17.83 13.98 14.46 13.44 13.16 10.13 44.92%
EY 5.65 5.61 7.15 6.91 7.44 7.60 9.87 -30.98%
DY 3.88 2.66 1.85 2.15 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 2.90 2.63 2.53 2.06 1.37 1.87 1.63 46.67%
P/EPS 18.15 16.98 17.32 16.63 11.24 15.82 14.06 18.50%
EY 5.51 5.89 5.77 6.01 8.89 6.32 7.11 -15.59%
DY 3.78 2.79 1.49 1.87 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