[SCGM] YoY Quarter Result on 30-Apr-2013 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 33.12%
YoY- 29.19%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 32,487 25,869 23,785 22,609 21,986 20,509 15,217 13.46%
PBT 5,097 6,187 4,020 3,117 2,200 1,450 1,907 17.78%
Tax -1,635 -1,050 -1,506 -1,276 -775 380 -507 21.52%
NP 3,462 5,137 2,514 1,841 1,425 1,830 1,400 16.27%
-
NP to SH 3,462 5,137 2,514 1,841 1,425 1,830 1,400 16.27%
-
Tax Rate 32.08% 16.97% 37.46% 40.94% 35.23% -26.21% 26.59% -
Total Cost 29,025 20,732 21,271 20,768 20,561 18,679 13,817 13.15%
-
Net Worth 111,074 73,854 69,479 66,043 63,484 57,872 53,735 12.85%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 2,642 - - - - - - -
Div Payout % 76.34% - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 111,074 73,854 69,479 66,043 63,484 57,872 53,735 12.85%
NOSH 132,137 80,015 80,063 80,043 80,056 79,912 79,999 8.71%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 10.66% 19.86% 10.57% 8.14% 6.48% 8.92% 9.20% -
ROE 3.12% 6.96% 3.62% 2.79% 2.24% 3.16% 2.61% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 24.59 32.33 29.71 28.25 27.46 25.66 19.02 4.36%
EPS 2.62 6.42 3.14 2.30 1.78 2.29 1.75 6.95%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8406 0.923 0.8678 0.8251 0.793 0.7242 0.6717 3.80%
Adjusted Per Share Value based on latest NOSH - 80,043
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 16.78 13.36 12.29 11.68 11.36 10.59 7.86 13.46%
EPS 1.79 2.65 1.30 0.95 0.74 0.95 0.72 16.37%
DPS 1.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5737 0.3815 0.3589 0.3411 0.3279 0.2989 0.2776 12.84%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 2.96 2.72 1.47 0.55 0.77 0.50 0.51 -
P/RPS 12.04 8.41 4.95 1.95 2.80 1.95 2.68 28.42%
P/EPS 112.98 42.37 46.82 23.91 43.26 21.83 29.14 25.31%
EY 0.89 2.36 2.14 4.18 2.31 4.58 3.43 -20.11%
DY 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 2.95 1.69 0.67 0.97 0.69 0.76 29.07%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 23/06/16 22/06/15 23/06/14 28/06/13 29/06/12 28/06/11 25/06/10 -
Price 3.61 3.37 2.04 1.10 0.74 0.51 0.53 -
P/RPS 14.68 10.42 6.87 3.89 2.69 1.99 2.79 31.84%
P/EPS 137.79 52.49 64.97 47.83 41.57 22.27 30.29 28.69%
EY 0.73 1.91 1.54 2.09 2.41 4.49 3.30 -22.21%
DY 0.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.29 3.65 2.35 1.33 0.93 0.70 0.79 32.54%

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