[SCGM] QoQ TTM Result on 31-Jul-2009 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
18-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 9.49%
YoY- 29.21%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 67,718 66,417 62,096 60,701 61,753 62,558 58,887 9.79%
PBT 8,195 8,495 7,342 6,746 6,343 6,438 7,280 8.23%
Tax -1,085 -578 -397 -399 -546 -969 -1,144 -3.47%
NP 7,110 7,917 6,945 6,347 5,797 5,469 6,136 10.35%
-
NP to SH 7,110 7,917 6,945 6,347 5,797 5,469 6,136 10.35%
-
Tax Rate 13.24% 6.80% 5.41% 5.91% 8.61% 15.05% 15.71% -
Total Cost 60,608 58,500 55,151 54,354 55,956 57,089 52,751 9.72%
-
Net Worth 53,735 52,343 50,968 53,103 49,073 46,503 48,671 6.84%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - 1,999 1,999 1,999 1,999 669 669 -
Div Payout % - 25.25% 28.78% 31.50% 34.48% 12.24% 10.91% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 53,735 52,343 50,968 53,103 49,073 46,503 48,671 6.84%
NOSH 79,999 80,000 79,912 79,999 79,963 79,047 80,000 -0.00%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 10.50% 11.92% 11.18% 10.46% 9.39% 8.74% 10.42% -
ROE 13.23% 15.12% 13.63% 11.95% 11.81% 11.76% 12.61% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 84.65 83.02 77.71 75.88 77.23 79.14 73.61 9.79%
EPS 8.89 9.90 8.69 7.93 7.25 6.92 7.67 10.37%
DPS 0.00 2.50 2.50 2.50 2.50 0.85 0.84 -
NAPS 0.6717 0.6543 0.6378 0.6638 0.6137 0.5883 0.6084 6.84%
Adjusted Per Share Value based on latest NOSH - 79,999
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 35.08 34.40 32.16 31.44 31.99 32.40 30.50 9.80%
EPS 3.68 4.10 3.60 3.29 3.00 2.83 3.18 10.25%
DPS 0.00 1.04 1.04 1.04 1.04 0.35 0.35 -
NAPS 0.2783 0.2711 0.264 0.2751 0.2542 0.2409 0.2521 6.83%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.51 0.52 0.56 0.56 0.53 0.57 0.55 -
P/RPS 0.60 0.63 0.72 0.74 0.69 0.72 0.75 -13.85%
P/EPS 5.74 5.25 6.44 7.06 7.31 8.24 7.17 -13.81%
EY 17.43 19.03 15.52 14.17 13.68 12.14 13.95 16.05%
DY 0.00 4.81 4.46 4.46 4.72 1.49 1.52 -
P/NAPS 0.76 0.79 0.88 0.84 0.86 0.97 0.90 -10.68%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 25/06/10 19/03/10 23/12/09 18/09/09 26/06/09 26/03/09 10/12/08 -
Price 0.53 0.51 0.50 0.57 0.60 0.58 0.79 -
P/RPS 0.63 0.61 0.64 0.75 0.78 0.73 1.07 -29.81%
P/EPS 5.96 5.15 5.75 7.18 8.28 8.38 10.30 -30.63%
EY 16.77 19.40 17.38 13.92 12.08 11.93 9.71 44.09%
DY 0.00 4.90 5.00 4.39 4.17 1.46 1.06 -
P/NAPS 0.79 0.78 0.78 0.86 0.98 0.99 1.30 -28.32%

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