[SCGM] YoY Annual (Unaudited) Result on 30-Apr-2012 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
YoY- -12.18%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 106,632 100,300 96,894 82,111 75,070 67,717 61,754 9.52%
PBT 20,607 15,006 10,604 8,044 7,256 8,195 6,422 21.43%
Tax -5,150 -3,516 -2,651 -1,848 -201 -1,086 -771 37.21%
NP 15,457 11,490 7,953 6,196 7,055 7,109 5,651 18.24%
-
NP to SH 15,457 11,490 7,953 6,196 7,055 7,109 5,651 18.24%
-
Tax Rate 24.99% 23.43% 25.00% 22.97% 2.77% 13.25% 12.01% -
Total Cost 91,175 88,810 88,941 75,915 68,015 60,608 56,103 8.42%
-
Net Worth 73,633 73,396 66,016 63,399 57,927 53,713 49,122 6.97%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 5,598 - - - - - 2,001 18.69%
Div Payout % 36.22% - - - - - 35.41% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 73,633 73,396 66,016 63,399 57,927 53,713 49,122 6.97%
NOSH 79,984 80,013 80,010 79,948 79,988 79,966 80,042 -0.01%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 14.50% 11.46% 8.21% 7.55% 9.40% 10.50% 9.15% -
ROE 20.99% 15.65% 12.05% 9.77% 12.18% 13.24% 11.50% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 133.32 125.35 121.10 102.71 93.85 84.68 77.15 9.54%
EPS 19.32 14.36 9.94 7.75 8.82 8.89 7.06 18.25%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 2.50 18.71%
NAPS 0.9206 0.9173 0.8251 0.793 0.7242 0.6717 0.6137 6.98%
Adjusted Per Share Value based on latest NOSH - 80,056
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 55.08 51.81 50.05 42.41 38.78 34.98 31.90 9.52%
EPS 7.98 5.93 4.11 3.20 3.64 3.67 2.92 18.23%
DPS 2.89 0.00 0.00 0.00 0.00 0.00 1.03 18.75%
NAPS 0.3803 0.3791 0.341 0.3275 0.2992 0.2774 0.2537 6.97%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 2.72 1.47 0.55 0.77 0.50 0.51 0.53 -
P/RPS 2.04 1.17 0.45 0.75 0.53 0.60 0.69 19.79%
P/EPS 14.08 10.24 5.53 9.94 5.67 5.74 7.51 11.03%
EY 7.10 9.77 18.07 10.06 17.64 17.43 13.32 -9.95%
DY 2.57 0.00 0.00 0.00 0.00 0.00 4.72 -9.63%
P/NAPS 2.95 1.60 0.67 0.97 0.69 0.76 0.86 22.79%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 22/06/15 23/06/14 28/06/13 29/06/12 28/06/11 25/06/10 26/06/09 -
Price 3.37 2.04 1.10 0.74 0.51 0.53 0.60 -
P/RPS 2.53 1.63 0.91 0.72 0.54 0.63 0.78 21.65%
P/EPS 17.44 14.21 11.07 9.55 5.78 5.96 8.50 12.71%
EY 5.73 7.04 9.04 10.47 17.29 16.77 11.77 -11.30%
DY 2.08 0.00 0.00 0.00 0.00 0.00 4.17 -10.94%
P/NAPS 3.66 2.22 1.33 0.93 0.70 0.79 0.98 24.54%

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