[SCGM] YoY Annualized Quarter Result on 31-Jan-2013 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -13.84%
YoY- 27.89%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 134,690 107,685 102,020 99,046 80,165 72,748 70,000 11.51%
PBT 27,546 18,106 15,080 9,982 7,146 7,740 8,384 21.91%
Tax -5,237 -4,200 -3,058 -1,833 -774 -774 -770 37.62%
NP 22,309 13,906 12,021 8,149 6,372 6,965 7,613 19.61%
-
NP to SH 22,309 13,906 12,021 8,149 6,372 6,965 7,613 19.61%
-
Tax Rate 19.01% 23.20% 20.28% 18.36% 10.83% 10.00% 9.18% -
Total Cost 112,381 93,778 89,998 90,897 73,793 65,782 62,386 10.30%
-
Net Worth 102,354 75,801 70,911 64,071 59,661 56,095 52,325 11.82%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 13,902 7,465 - - - - - -
Div Payout % 62.32% 53.68% - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 102,354 75,801 70,911 64,071 59,661 56,095 52,325 11.82%
NOSH 122,668 79,984 79,999 79,999 80,050 79,999 79,971 7.38%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 16.56% 12.91% 11.78% 8.23% 7.95% 9.57% 10.88% -
ROE 21.80% 18.35% 16.95% 12.72% 10.68% 12.42% 14.55% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 109.80 134.63 127.53 123.81 100.14 90.94 87.53 3.84%
EPS 18.19 17.39 15.03 10.19 7.96 8.71 9.52 11.38%
DPS 11.33 9.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8344 0.9477 0.8864 0.8009 0.7453 0.7012 0.6543 4.13%
Adjusted Per Share Value based on latest NOSH - 79,942
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 69.76 55.78 52.84 51.30 41.52 37.68 36.26 11.51%
EPS 11.56 7.20 6.23 4.22 3.30 3.61 3.94 19.63%
DPS 7.20 3.87 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5302 0.3926 0.3673 0.3319 0.309 0.2906 0.271 11.82%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 3.05 2.34 0.88 0.525 0.49 0.49 0.52 -
P/RPS 2.78 1.74 0.69 0.42 0.49 0.54 0.59 29.46%
P/EPS 16.77 13.46 5.86 5.15 6.16 5.63 5.46 20.55%
EY 5.96 7.43 17.08 19.40 16.24 17.77 18.31 -17.05%
DY 3.72 3.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.66 2.47 0.99 0.66 0.66 0.70 0.79 29.09%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 14/03/16 18/03/15 28/03/14 29/03/13 19/03/12 29/03/11 19/03/10 -
Price 3.07 2.69 1.12 0.58 0.83 0.63 0.51 -
P/RPS 2.80 2.00 0.88 0.47 0.83 0.69 0.58 29.98%
P/EPS 16.88 15.47 7.45 5.69 10.43 7.24 5.36 21.05%
EY 5.92 6.46 13.42 17.56 9.59 13.82 18.67 -17.41%
DY 3.69 3.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.68 2.84 1.26 0.72 1.11 0.90 0.78 29.49%

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