[SCGM] YoY TTM Result on 31-Jul-2014 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
12-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- 3.58%
YoY- 40.27%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 194,573 141,744 108,994 101,832 97,093 86,183 78,995 16.19%
PBT 26,876 26,257 21,110 16,225 11,213 8,496 7,473 23.75%
Tax -3,795 -5,437 -4,200 -4,190 -2,633 -1,776 -312 51.59%
NP 23,081 20,820 16,910 12,035 8,580 6,720 7,161 21.51%
-
NP to SH 23,081 20,820 16,910 12,035 8,580 6,720 7,161 21.51%
-
Tax Rate 14.12% 20.71% 19.90% 25.82% 23.48% 20.90% 4.18% -
Total Cost 171,492 120,924 92,084 89,797 88,513 79,463 71,834 15.59%
-
Net Worth 167,488 113,721 74,241 69,420 69,001 62,726 58,841 19.02%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 10,292 13,925 8,014 - - - - -
Div Payout % 44.59% 66.88% 47.39% - - - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 167,488 113,721 74,241 69,420 69,001 62,726 58,841 19.02%
NOSH 193,599 131,866 79,967 79,977 79,974 80,109 79,904 15.87%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 11.86% 14.69% 15.51% 11.82% 8.84% 7.80% 9.07% -
ROE 13.78% 18.31% 22.78% 17.34% 12.43% 10.71% 12.17% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 134.00 107.49 136.30 127.33 121.41 107.58 98.86 5.19%
EPS 15.90 15.79 21.15 15.05 10.73 8.39 8.96 10.02%
DPS 7.09 10.56 10.02 0.00 0.00 0.00 0.00 -
NAPS 1.1535 0.8624 0.9284 0.868 0.8628 0.783 0.7364 7.75%
Adjusted Per Share Value based on latest NOSH - 79,977
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 100.50 73.22 56.30 52.60 50.15 44.52 40.80 16.19%
EPS 11.92 10.75 8.73 6.22 4.43 3.47 3.70 21.50%
DPS 5.32 7.19 4.14 0.00 0.00 0.00 0.00 -
NAPS 0.8651 0.5874 0.3835 0.3586 0.3564 0.324 0.3039 19.02%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 3.13 3.50 3.77 1.98 0.955 0.71 0.505 -
P/RPS 2.34 3.26 2.77 1.56 0.79 0.66 0.51 28.87%
P/EPS 19.69 22.17 17.83 13.16 8.90 8.46 5.63 23.18%
EY 5.08 4.51 5.61 7.60 11.23 11.81 17.75 -18.80%
DY 2.26 3.02 2.66 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 4.06 4.06 2.28 1.11 0.91 0.69 25.58%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 07/09/17 02/09/16 18/08/15 12/09/14 26/09/13 28/09/12 28/09/11 -
Price 3.02 2.82 3.59 2.38 0.99 0.69 0.48 -
P/RPS 2.25 2.62 2.63 1.87 0.82 0.64 0.49 28.89%
P/EPS 19.00 17.86 16.98 15.82 9.23 8.23 5.36 23.45%
EY 5.26 5.60 5.89 6.32 10.84 12.16 18.67 -19.01%
DY 2.35 3.74 2.79 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 3.27 3.87 2.74 1.15 0.88 0.65 26.12%

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