[SCGM] QoQ TTM Result on 31-Oct-2015 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
09-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 10.37%
YoY- 50.82%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 141,744 133,505 126,887 116,988 108,994 106,633 104,549 22.51%
PBT 26,257 25,757 26,847 22,864 21,110 19,767 17,600 30.59%
Tax -5,437 -5,563 -4,978 -4,200 -4,200 -4,200 -4,656 10.90%
NP 20,820 20,194 21,869 18,664 16,910 15,567 12,944 37.32%
-
NP to SH 20,820 20,194 21,869 18,664 16,910 15,567 12,944 37.32%
-
Tax Rate 20.71% 21.60% 18.54% 18.37% 19.90% 21.25% 26.45% -
Total Cost 120,924 113,311 105,018 98,324 92,084 91,066 91,605 20.35%
-
Net Worth 113,721 111,074 106,806 76,207 74,241 73,854 75,816 31.06%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 13,925 15,286 12,643 12,803 8,014 4,015 4,015 129.29%
Div Payout % 66.88% 75.70% 57.81% 68.60% 47.39% 25.80% 31.03% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 113,721 111,074 106,806 76,207 74,241 73,854 75,816 31.06%
NOSH 131,866 132,137 128,003 120,125 79,967 80,015 80,000 39.58%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 14.69% 15.13% 17.24% 15.95% 15.51% 14.60% 12.38% -
ROE 18.31% 18.18% 20.48% 24.49% 22.78% 21.08% 17.07% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 107.49 101.03 99.13 97.39 136.30 133.27 130.69 -12.22%
EPS 15.79 15.28 17.08 15.54 21.15 19.45 16.18 -1.61%
DPS 10.56 11.57 9.88 10.66 10.02 5.02 5.02 64.24%
NAPS 0.8624 0.8406 0.8344 0.6344 0.9284 0.923 0.9477 -6.09%
Adjusted Per Share Value based on latest NOSH - 120,125
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 73.22 68.96 65.54 60.43 56.30 55.08 54.00 22.52%
EPS 10.75 10.43 11.30 9.64 8.73 8.04 6.69 37.22%
DPS 7.19 7.90 6.53 6.61 4.14 2.07 2.07 129.52%
NAPS 0.5874 0.5737 0.5517 0.3936 0.3835 0.3815 0.3916 31.06%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 3.50 2.96 3.05 2.75 3.77 2.72 2.34 -
P/RPS 3.26 2.93 3.08 2.82 2.77 2.04 1.79 49.18%
P/EPS 22.17 19.37 17.85 17.70 17.83 13.98 14.46 32.99%
EY 4.51 5.16 5.60 5.65 5.61 7.15 6.91 -24.77%
DY 3.02 3.91 3.24 3.88 2.66 1.85 2.15 25.44%
P/NAPS 4.06 3.52 3.66 4.33 4.06 2.95 2.47 39.32%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 02/09/16 23/06/16 14/03/16 09/12/15 18/08/15 22/06/15 18/03/15 -
Price 2.82 3.61 3.07 2.82 3.59 3.37 2.69 -
P/RPS 2.62 3.57 3.10 2.90 2.63 2.53 2.06 17.40%
P/EPS 17.86 23.62 17.97 18.15 16.98 17.32 16.63 4.87%
EY 5.60 4.23 5.57 5.51 5.89 5.77 6.01 -4.60%
DY 3.74 3.20 3.22 3.78 2.79 1.49 1.87 58.80%
P/NAPS 3.27 4.29 3.68 4.45 3.87 3.65 2.84 9.86%

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