[SCGM] YoY TTM Result on 30-Apr-2010 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
25-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- -10.19%
YoY- 22.65%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 96,894 82,111 75,070 67,718 61,753 23,668 32.54%
PBT 10,376 7,838 7,255 8,195 6,343 3,476 24.43%
Tax -2,736 -1,635 -200 -1,085 -546 -598 35.52%
NP 7,640 6,203 7,055 7,110 5,797 2,878 21.54%
-
NP to SH 7,640 6,203 7,055 7,110 5,797 2,878 21.54%
-
Tax Rate 26.37% 20.86% 2.76% 13.24% 8.61% 17.20% -
Total Cost 89,254 75,908 68,015 60,608 55,956 20,790 33.80%
-
Net Worth 66,043 63,484 57,872 53,735 49,073 15,548 33.52%
Dividend
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 % - - - - 34.48% 23.25% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 66,043 63,484 57,872 53,735 49,073 15,548 33.52%
NOSH 80,043 80,056 79,912 79,999 79,963 26,766 24.47%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 7.88% 7.55% 9.40% 10.50% 9.39% 12.16% -
ROE 11.57% 9.77% 12.19% 13.23% 11.81% 18.51% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 121.05 102.57 93.94 84.65 77.23 88.42 6.47%
EPS 9.54 7.75 8.83 8.89 7.25 10.75 -2.35%
DPS 0.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 0.8251 0.793 0.7242 0.6717 0.6137 0.5809 7.26%
Adjusted Per Share Value based on latest NOSH - 79,999
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 50.05 42.41 38.78 34.98 31.90 12.23 32.53%
EPS 3.95 3.20 3.64 3.67 2.99 1.49 21.51%
DPS 0.00 0.00 0.00 0.00 1.03 0.35 -
NAPS 0.3411 0.3279 0.2989 0.2776 0.2535 0.0803 33.52%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 0.55 0.77 0.50 0.51 0.53 0.56 -
P/RPS 0.45 0.75 0.53 0.60 0.69 0.63 -6.50%
P/EPS 5.76 9.94 5.66 5.74 7.31 5.21 2.02%
EY 17.35 10.06 17.66 17.43 13.68 19.20 -2.00%
DY 0.00 0.00 0.00 0.00 4.72 4.46 -
P/NAPS 0.67 0.97 0.69 0.76 0.86 0.96 -6.93%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 28/06/13 29/06/12 28/06/11 25/06/10 26/06/09 - -
Price 1.10 0.74 0.51 0.53 0.60 0.00 -
P/RPS 0.91 0.72 0.54 0.63 0.78 0.00 -
P/EPS 11.52 9.55 5.78 5.96 8.28 0.00 -
EY 8.68 10.47 17.31 16.77 12.08 0.00 -
DY 0.00 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 1.33 0.93 0.70 0.79 0.98 0.00 -

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