[SCGM] QoQ TTM Result on 31-Oct-2014 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
18-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 2.83%
YoY- 36.74%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 108,994 106,633 104,549 101,930 101,832 100,300 99,124 6.55%
PBT 21,110 19,767 17,600 16,955 16,225 15,016 14,113 30.88%
Tax -4,200 -4,200 -4,656 -4,580 -4,190 -3,397 -3,167 20.76%
NP 16,910 15,567 12,944 12,375 12,035 11,619 10,946 33.74%
-
NP to SH 16,910 15,567 12,944 12,375 12,035 11,619 10,946 33.74%
-
Tax Rate 19.90% 21.25% 26.45% 27.01% 25.82% 22.62% 22.44% -
Total Cost 92,084 91,066 91,605 89,555 89,797 88,681 88,178 2.93%
-
Net Worth 74,241 73,854 75,816 70,344 69,420 69,479 70,890 3.13%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 8,014 4,015 4,015 15 - - - -
Div Payout % 47.39% 25.80% 31.03% 0.13% - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 74,241 73,854 75,816 70,344 69,420 69,479 70,890 3.13%
NOSH 79,967 80,015 80,000 79,973 79,977 80,063 79,975 -0.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 15.51% 14.60% 12.38% 12.14% 11.82% 11.58% 11.04% -
ROE 22.78% 21.08% 17.07% 17.59% 17.34% 16.72% 15.44% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 136.30 133.27 130.69 127.45 127.33 125.28 123.94 6.56%
EPS 21.15 19.45 16.18 15.47 15.05 14.51 13.69 33.74%
DPS 10.02 5.02 5.02 0.02 0.00 0.00 0.00 -
NAPS 0.9284 0.923 0.9477 0.8796 0.868 0.8678 0.8864 3.14%
Adjusted Per Share Value based on latest NOSH - 79,973
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 56.45 55.23 54.15 52.80 52.75 51.95 51.34 6.54%
EPS 8.76 8.06 6.70 6.41 6.23 6.02 5.67 33.74%
DPS 4.15 2.08 2.08 0.01 0.00 0.00 0.00 -
NAPS 0.3845 0.3825 0.3927 0.3644 0.3596 0.3599 0.3672 3.12%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 3.77 2.72 2.34 2.08 1.98 1.47 0.88 -
P/RPS 2.77 2.04 1.79 1.63 1.56 1.17 0.71 148.44%
P/EPS 17.83 13.98 14.46 13.44 13.16 10.13 6.43 97.74%
EY 5.61 7.15 6.91 7.44 7.60 9.87 15.55 -49.41%
DY 2.66 1.85 2.15 0.01 0.00 0.00 0.00 -
P/NAPS 4.06 2.95 2.47 2.36 2.28 1.69 0.99 156.87%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 18/08/15 22/06/15 18/03/15 18/12/14 12/09/14 23/06/14 28/03/14 -
Price 3.59 3.37 2.69 1.74 2.38 2.04 1.12 -
P/RPS 2.63 2.53 2.06 1.37 1.87 1.63 0.90 104.79%
P/EPS 16.98 17.32 16.63 11.24 15.82 14.06 8.18 62.94%
EY 5.89 5.77 6.01 8.89 6.32 7.11 12.22 -38.60%
DY 2.79 1.49 1.87 0.01 0.00 0.00 0.00 -
P/NAPS 3.87 3.65 2.84 1.98 2.74 2.35 1.26 111.73%

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