[SCGM] YoY TTM Result on 31-Oct-2013 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
30-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 5.48%
YoY- 19.33%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 149,641 116,988 101,930 100,226 90,300 80,556 66,919 14.33%
PBT 26,935 22,864 16,955 11,543 9,885 7,101 7,075 24.93%
Tax -5,483 -4,200 -4,580 -2,493 -2,301 -480 -902 35.05%
NP 21,452 18,664 12,375 9,050 7,584 6,621 6,173 23.04%
-
NP to SH 21,452 18,664 12,375 9,050 7,584 6,621 6,173 23.04%
-
Tax Rate 20.36% 18.37% 27.01% 21.60% 23.28% 6.76% 12.75% -
Total Cost 128,189 98,324 89,555 91,176 82,716 73,935 60,746 13.24%
-
Net Worth 116,621 76,207 70,344 69,381 64,569 60,243 56,781 12.73%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 11,760 12,803 15 - - - - -
Div Payout % 54.82% 68.60% 0.13% - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 116,621 76,207 70,344 69,381 64,569 60,243 56,781 12.73%
NOSH 132,000 120,125 79,973 80,089 82,401 79,824 80,042 8.68%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 14.34% 15.95% 12.14% 9.03% 8.40% 8.22% 9.22% -
ROE 18.39% 24.49% 17.59% 13.04% 11.75% 10.99% 10.87% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 113.36 97.39 127.45 125.14 109.59 100.92 83.60 5.20%
EPS 16.25 15.54 15.47 11.30 9.20 8.29 7.71 13.21%
DPS 8.91 10.66 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.8835 0.6344 0.8796 0.8663 0.7836 0.7547 0.7094 3.72%
Adjusted Per Share Value based on latest NOSH - 80,089
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 77.51 60.60 52.80 51.91 46.77 41.72 34.66 14.34%
EPS 11.11 9.67 6.41 4.69 3.93 3.43 3.20 23.03%
DPS 6.09 6.63 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.6041 0.3947 0.3644 0.3594 0.3344 0.312 0.2941 12.73%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 3.36 2.75 2.08 0.875 0.67 0.47 0.53 -
P/RPS 2.96 2.82 1.63 0.70 0.61 0.47 0.63 29.38%
P/EPS 20.67 17.70 13.44 7.74 7.28 5.67 6.87 20.13%
EY 4.84 5.65 7.44 12.91 13.74 17.65 14.55 -16.74%
DY 2.65 3.88 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 4.33 2.36 1.01 0.86 0.62 0.75 31.02%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 08/12/16 09/12/15 18/12/14 30/12/13 17/12/12 29/12/11 28/12/10 -
Price 3.33 2.82 1.74 0.95 0.50 0.50 0.50 -
P/RPS 2.94 2.90 1.37 0.76 0.46 0.50 0.60 30.29%
P/EPS 20.49 18.15 11.24 8.41 5.43 6.03 6.48 21.13%
EY 4.88 5.51 8.89 11.89 18.41 16.59 15.42 -17.43%
DY 2.68 3.78 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 3.77 4.45 1.98 1.10 0.64 0.66 0.70 32.36%

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