[SCGM] YoY Annualized Quarter Result on 31-Jul-2011 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- -5.32%
YoY- 6.78%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 109,104 102,976 102,180 85,892 70,192 70,280 74,488 6.56%
PBT 18,372 13,536 10,188 7,556 6,684 10,840 9,228 12.15%
Tax -4,200 -1,028 -1,440 -876 -428 -504 -1,092 25.15%
NP 14,172 12,508 8,748 6,680 6,256 10,336 8,136 9.68%
-
NP to SH 14,172 12,508 8,748 6,680 6,256 10,336 8,136 9.68%
-
Tax Rate 22.86% 7.59% 14.13% 11.59% 6.40% 4.65% 11.83% -
Total Cost 94,932 90,468 93,432 79,212 63,936 59,944 66,352 6.14%
-
Net Worth 69,420 69,001 62,726 58,841 54,708 53,103 47,526 6.51%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 69,420 69,001 62,726 58,841 54,708 53,103 47,526 6.51%
NOSH 79,977 79,974 80,109 79,904 79,795 79,999 80,078 -0.02%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 12.99% 12.15% 8.56% 7.78% 8.91% 14.71% 10.92% -
ROE 20.41% 18.13% 13.95% 11.35% 11.44% 19.46% 17.12% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 136.42 128.76 127.55 107.49 87.96 87.85 93.02 6.58%
EPS 17.72 15.64 10.92 8.36 7.84 12.92 10.16 9.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.868 0.8628 0.783 0.7364 0.6856 0.6638 0.5935 6.53%
Adjusted Per Share Value based on latest NOSH - 79,904
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 56.51 53.34 52.93 44.49 36.36 36.40 38.58 6.56%
EPS 7.34 6.48 4.53 3.46 3.24 5.35 4.21 9.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3596 0.3574 0.3249 0.3048 0.2834 0.2751 0.2462 6.51%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 1.98 0.955 0.71 0.505 0.51 0.56 0.44 -
P/RPS 1.45 0.74 0.56 0.47 0.58 0.64 0.47 20.64%
P/EPS 11.17 6.11 6.50 6.04 6.51 4.33 4.33 17.10%
EY 8.95 16.38 15.38 16.55 15.37 23.07 23.09 -14.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 1.11 0.91 0.69 0.74 0.84 0.74 20.61%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 12/09/14 26/09/13 28/09/12 28/09/11 28/09/10 18/09/09 22/09/08 -
Price 2.38 0.99 0.69 0.48 0.56 0.57 0.62 -
P/RPS 1.74 0.77 0.54 0.45 0.64 0.65 0.67 17.23%
P/EPS 13.43 6.33 6.32 5.74 7.14 4.41 6.10 14.05%
EY 7.45 15.80 15.83 17.42 14.00 22.67 16.39 -12.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 1.15 0.88 0.65 0.82 0.86 1.04 17.51%

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