[SCGM] YoY Annualized Quarter Result on 31-Oct-2013 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
30-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- -8.27%
YoY- 21.32%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 159,782 127,510 106,800 103,540 96,876 80,498 69,526 14.86%
PBT 25,914 23,558 17,364 14,114 11,608 7,260 7,366 23.30%
Tax -4,040 -4,200 -4,200 -2,640 -2,150 -988 -428 45.32%
NP 21,874 19,358 13,164 11,474 9,458 6,272 6,938 21.07%
-
NP to SH 21,874 19,358 13,164 11,474 9,458 6,272 6,938 21.07%
-
Tax Rate 15.59% 17.83% 24.19% 18.70% 18.52% 13.61% 5.81% -
Total Cost 137,908 108,152 93,636 92,066 87,418 74,226 62,588 14.05%
-
Net Worth 116,621 76,088 70,346 69,316 62,701 60,375 56,702 12.75%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 10,560 21,588 31 - - - - -
Div Payout % 48.28% 111.52% 0.24% - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 116,621 76,088 70,346 69,316 62,701 60,375 56,702 12.75%
NOSH 132,000 119,938 79,975 80,013 80,016 79,999 79,930 8.71%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 13.69% 15.18% 12.33% 11.08% 9.76% 7.79% 9.98% -
ROE 18.76% 25.44% 18.71% 16.55% 15.08% 10.39% 12.24% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 121.05 106.31 133.54 129.40 121.07 100.62 86.98 5.65%
EPS 16.58 16.14 16.46 14.34 11.82 7.84 8.68 11.37%
DPS 8.00 18.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.8835 0.6344 0.8796 0.8663 0.7836 0.7547 0.7094 3.72%
Adjusted Per Share Value based on latest NOSH - 80,089
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 82.76 66.05 55.32 53.63 50.18 41.69 36.01 14.86%
EPS 11.33 10.03 6.82 5.94 4.90 3.25 3.59 21.09%
DPS 5.47 11.18 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.6041 0.3941 0.3644 0.359 0.3248 0.3127 0.2937 12.75%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 3.36 2.75 2.08 0.875 0.67 0.47 0.53 -
P/RPS 2.78 2.59 1.56 0.68 0.55 0.47 0.61 28.73%
P/EPS 20.28 17.04 12.64 6.10 5.67 5.99 6.11 22.11%
EY 4.93 5.87 7.91 16.39 17.64 16.68 16.38 -18.12%
DY 2.38 6.55 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 4.33 2.36 1.01 0.86 0.62 0.75 31.02%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 08/12/16 09/12/15 18/12/14 30/12/13 17/12/12 29/12/11 28/12/10 -
Price 3.33 2.82 1.74 0.95 0.50 0.50 0.50 -
P/RPS 2.75 2.65 1.30 0.73 0.41 0.50 0.57 29.95%
P/EPS 20.10 17.47 10.57 6.62 4.23 6.38 5.76 23.13%
EY 4.98 5.72 9.46 15.09 23.64 15.68 17.36 -18.77%
DY 2.40 6.38 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 3.77 4.45 1.98 1.10 0.64 0.66 0.70 32.36%

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