[SCGM] YoY Quarter Result on 30-Apr-2011 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 4.21%
YoY- 30.71%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 23,785 22,609 21,986 20,509 15,217 13,916 14,721 8.32%
PBT 4,020 3,117 2,200 1,450 1,907 2,207 2,302 9.73%
Tax -1,506 -1,276 -775 380 -507 0 -423 23.55%
NP 2,514 1,841 1,425 1,830 1,400 2,207 1,879 4.96%
-
NP to SH 2,514 1,841 1,425 1,830 1,400 2,207 1,879 4.96%
-
Tax Rate 37.46% 40.94% 35.23% -26.21% 26.59% 0.00% 18.38% -
Total Cost 21,271 20,768 20,561 18,679 13,817 11,709 12,842 8.77%
-
Net Worth 69,479 66,043 63,484 57,872 53,735 49,073 15,548 28.32%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - 1,999 669 -
Div Payout % - - - - - 90.58% 35.61% -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 69,479 66,043 63,484 57,872 53,735 49,073 15,548 28.32%
NOSH 80,063 80,043 80,056 79,912 79,999 79,963 26,766 20.02%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 10.57% 8.14% 6.48% 8.92% 9.20% 15.86% 12.76% -
ROE 3.62% 2.79% 2.24% 3.16% 2.61% 4.50% 12.08% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 29.71 28.25 27.46 25.66 19.02 17.40 55.00 -9.75%
EPS 3.14 2.30 1.78 2.29 1.75 2.76 7.02 -12.54%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 0.8678 0.8251 0.793 0.7242 0.6717 0.6137 0.5809 6.91%
Adjusted Per Share Value based on latest NOSH - 79,912
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 12.32 11.71 11.39 10.62 7.88 7.21 7.62 8.33%
EPS 1.30 0.95 0.74 0.95 0.73 1.14 0.97 4.99%
DPS 0.00 0.00 0.00 0.00 0.00 1.04 0.35 -
NAPS 0.3599 0.3421 0.3288 0.2998 0.2783 0.2542 0.0805 28.33%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 1.47 0.55 0.77 0.50 0.51 0.53 0.56 -
P/RPS 4.95 1.95 2.80 1.95 2.68 3.05 1.02 30.10%
P/EPS 46.82 23.91 43.26 21.83 29.14 19.20 7.98 34.28%
EY 2.14 4.18 2.31 4.58 3.43 5.21 12.54 -25.51%
DY 0.00 0.00 0.00 0.00 0.00 4.72 4.46 -
P/NAPS 1.69 0.67 0.97 0.69 0.76 0.86 0.96 9.87%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 23/06/14 28/06/13 29/06/12 28/06/11 25/06/10 26/06/09 25/06/08 -
Price 2.04 1.10 0.74 0.51 0.53 0.60 0.52 -
P/RPS 6.87 3.89 2.69 1.99 2.79 3.45 0.95 39.04%
P/EPS 64.97 47.83 41.57 22.27 30.29 21.74 7.41 43.57%
EY 1.54 2.09 2.41 4.49 3.30 4.60 13.50 -30.34%
DY 0.00 0.00 0.00 0.00 0.00 4.17 4.81 -
P/NAPS 2.35 1.33 0.93 0.70 0.79 0.98 0.90 17.33%

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