[SCGM] YoY TTM Result on 31-Jul-2013 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 12.3%
YoY- 27.68%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 141,744 108,994 101,832 97,093 86,183 78,995 67,696 13.09%
PBT 26,257 21,110 16,225 11,213 8,496 7,473 7,156 24.16%
Tax -5,437 -4,200 -4,190 -2,633 -1,776 -312 -1,066 31.16%
NP 20,820 16,910 12,035 8,580 6,720 7,161 6,090 22.71%
-
NP to SH 20,820 16,910 12,035 8,580 6,720 7,161 6,090 22.71%
-
Tax Rate 20.71% 19.90% 25.82% 23.48% 20.90% 4.18% 14.90% -
Total Cost 120,924 92,084 89,797 88,513 79,463 71,834 61,606 11.88%
-
Net Worth 113,721 74,241 69,420 69,001 62,726 58,841 54,708 12.95%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 13,925 8,014 - - - - - -
Div Payout % 66.88% 47.39% - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 113,721 74,241 69,420 69,001 62,726 58,841 54,708 12.95%
NOSH 131,866 79,967 79,977 79,974 80,109 79,904 79,795 8.72%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 14.69% 15.51% 11.82% 8.84% 7.80% 9.07% 9.00% -
ROE 18.31% 22.78% 17.34% 12.43% 10.71% 12.17% 11.13% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 107.49 136.30 127.33 121.41 107.58 98.86 84.84 4.01%
EPS 15.79 21.15 15.05 10.73 8.39 8.96 7.63 12.87%
DPS 10.56 10.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8624 0.9284 0.868 0.8628 0.783 0.7364 0.6856 3.89%
Adjusted Per Share Value based on latest NOSH - 79,974
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 73.22 56.30 52.60 50.15 44.52 40.80 34.97 13.09%
EPS 10.75 8.73 6.22 4.43 3.47 3.70 3.15 22.67%
DPS 7.19 4.14 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5874 0.3835 0.3586 0.3564 0.324 0.3039 0.2826 12.95%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 3.50 3.77 1.98 0.955 0.71 0.505 0.51 -
P/RPS 3.26 2.77 1.56 0.79 0.66 0.51 0.60 32.55%
P/EPS 22.17 17.83 13.16 8.90 8.46 5.63 6.68 22.11%
EY 4.51 5.61 7.60 11.23 11.81 17.75 14.96 -18.09%
DY 3.02 2.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 4.06 2.28 1.11 0.91 0.69 0.74 32.77%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 02/09/16 18/08/15 12/09/14 26/09/13 28/09/12 28/09/11 28/09/10 -
Price 2.82 3.59 2.38 0.99 0.69 0.48 0.56 -
P/RPS 2.62 2.63 1.87 0.82 0.64 0.49 0.66 25.80%
P/EPS 17.86 16.98 15.82 9.23 8.23 5.36 7.34 15.95%
EY 5.60 5.89 6.32 10.84 12.16 18.67 13.63 -13.76%
DY 3.74 2.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.27 3.87 2.74 1.15 0.88 0.65 0.82 25.90%

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