[SCGM] YoY TTM Result on 31-Jan-2012 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
19-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- -0.2%
YoY- -0.26%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 104,549 99,124 96,271 80,634 69,778 66,417 62,558 8.93%
PBT 17,600 14,113 9,459 7,088 7,712 8,495 6,438 18.23%
Tax -4,656 -3,167 -2,235 -480 -1,087 -578 -969 29.88%
NP 12,944 10,946 7,224 6,608 6,625 7,917 5,469 15.43%
-
NP to SH 12,944 10,946 7,224 6,608 6,625 7,917 5,469 15.43%
-
Tax Rate 26.45% 22.44% 23.63% 6.77% 14.09% 6.80% 15.05% -
Total Cost 91,605 88,178 89,047 74,026 63,153 58,500 57,089 8.19%
-
Net Worth 75,816 70,890 64,025 59,589 55,968 52,343 46,503 8.48%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 4,015 - - - - 1,999 669 34.78%
Div Payout % 31.03% - - - - 25.25% 12.24% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 75,816 70,890 64,025 59,589 55,968 52,343 46,503 8.48%
NOSH 80,000 79,975 79,942 79,954 79,818 80,000 79,047 0.19%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 12.38% 11.04% 7.50% 8.20% 9.49% 11.92% 8.74% -
ROE 17.07% 15.44% 11.28% 11.09% 11.84% 15.12% 11.76% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 130.69 123.94 120.43 100.85 87.42 83.02 79.14 8.71%
EPS 16.18 13.69 9.04 8.26 8.30 9.90 6.92 15.19%
DPS 5.02 0.00 0.00 0.00 0.00 2.50 0.85 34.42%
NAPS 0.9477 0.8864 0.8009 0.7453 0.7012 0.6543 0.5883 8.26%
Adjusted Per Share Value based on latest NOSH - 79,954
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 54.15 51.34 49.86 41.77 36.14 34.40 32.40 8.93%
EPS 6.70 5.67 3.74 3.42 3.43 4.10 2.83 15.43%
DPS 2.08 0.00 0.00 0.00 0.00 1.04 0.35 34.56%
NAPS 0.3927 0.3672 0.3316 0.3087 0.2899 0.2711 0.2409 8.48%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 2.34 0.88 0.525 0.49 0.49 0.52 0.57 -
P/RPS 1.79 0.71 0.44 0.49 0.56 0.63 0.72 16.38%
P/EPS 14.46 6.43 5.81 5.93 5.90 5.25 8.24 9.82%
EY 6.91 15.55 17.21 16.87 16.94 19.03 12.14 -8.96%
DY 2.15 0.00 0.00 0.00 0.00 4.81 1.49 6.29%
P/NAPS 2.47 0.99 0.66 0.66 0.70 0.79 0.97 16.84%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 18/03/15 28/03/14 29/03/13 19/03/12 29/03/11 19/03/10 26/03/09 -
Price 2.69 1.12 0.58 0.83 0.63 0.51 0.58 -
P/RPS 2.06 0.90 0.48 0.82 0.72 0.61 0.73 18.86%
P/EPS 16.63 8.18 6.42 10.04 7.59 5.15 8.38 12.09%
EY 6.01 12.22 15.58 9.96 13.17 19.40 11.93 -10.79%
DY 1.87 0.00 0.00 0.00 0.00 4.90 1.46 4.20%
P/NAPS 2.84 1.26 0.72 1.11 0.90 0.78 0.99 19.19%

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