[SCGM] YoY TTM Result on 31-Jan-2015 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
18-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 4.6%
YoY- 18.25%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 212,093 158,365 126,887 104,549 99,124 96,271 80,634 17.47%
PBT 24,848 25,097 26,847 17,600 14,113 9,459 7,088 23.22%
Tax -3,519 -3,718 -4,978 -4,656 -3,167 -2,235 -480 39.33%
NP 21,329 21,379 21,869 12,944 10,946 7,224 6,608 21.54%
-
NP to SH 21,329 21,379 21,869 12,944 10,946 7,224 6,608 21.54%
-
Tax Rate 14.16% 14.81% 18.54% 26.45% 22.44% 23.63% 6.77% -
Total Cost 190,764 136,986 105,018 91,605 88,178 89,047 74,026 17.07%
-
Net Worth 170,585 120,916 106,806 75,816 70,890 64,025 59,589 19.14%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 10,791 10,559 12,643 4,015 - - - -
Div Payout % 50.60% 49.39% 57.81% 31.03% - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 170,585 120,916 106,806 75,816 70,890 64,025 59,589 19.14%
NOSH 193,599 131,947 128,003 80,000 79,975 79,942 79,954 15.86%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 10.06% 13.50% 17.24% 12.38% 11.04% 7.50% 8.20% -
ROE 12.50% 17.68% 20.48% 17.07% 15.44% 11.28% 11.09% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 109.77 120.02 99.13 130.69 123.94 120.43 100.85 1.42%
EPS 11.04 16.20 17.08 16.18 13.69 9.04 8.26 4.94%
DPS 5.59 8.00 9.88 5.02 0.00 0.00 0.00 -
NAPS 0.8829 0.9164 0.8344 0.9477 0.8864 0.8009 0.7453 2.86%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 109.55 81.80 65.54 54.00 51.20 49.73 41.65 17.47%
EPS 11.02 11.04 11.30 6.69 5.65 3.73 3.41 21.57%
DPS 5.57 5.45 6.53 2.07 0.00 0.00 0.00 -
NAPS 0.8811 0.6246 0.5517 0.3916 0.3662 0.3307 0.3078 19.13%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 2.29 3.40 3.05 2.34 0.88 0.525 0.49 -
P/RPS 2.09 2.83 3.08 1.79 0.71 0.44 0.49 27.31%
P/EPS 20.74 20.98 17.85 14.46 6.43 5.81 5.93 23.18%
EY 4.82 4.77 5.60 6.91 15.55 17.21 16.87 -18.82%
DY 2.44 2.35 3.24 2.15 0.00 0.00 0.00 -
P/NAPS 2.59 3.71 3.66 2.47 0.99 0.66 0.66 25.56%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 13/03/18 15/03/17 14/03/16 18/03/15 28/03/14 29/03/13 19/03/12 -
Price 1.90 3.82 3.07 2.69 1.12 0.58 0.83 -
P/RPS 1.73 3.18 3.10 2.06 0.90 0.48 0.82 13.23%
P/EPS 17.21 23.58 17.97 16.63 8.18 6.42 10.04 9.38%
EY 5.81 4.24 5.57 6.01 12.22 15.58 9.96 -8.58%
DY 2.94 2.09 3.22 1.87 0.00 0.00 0.00 -
P/NAPS 2.15 4.17 3.68 2.84 1.26 0.72 1.11 11.63%

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