[SCGM] QoQ Annualized Quarter Result on 30-Apr-2017 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
21-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- -3.72%
YoY- 13.9%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 212,248 211,540 214,656 178,785 167,837 159,782 151,504 25.12%
PBT 24,325 25,598 26,832 26,604 26,666 25,914 25,744 -3.69%
Tax -2,665 -3,902 -4,464 -3,603 -2,777 -4,040 -3,696 -19.54%
NP 21,660 21,696 22,368 23,001 23,889 21,874 22,048 -1.17%
-
NP to SH 21,660 21,696 22,368 23,001 23,889 21,874 22,048 -1.17%
-
Tax Rate 10.96% 15.24% 16.64% 13.54% 10.41% 15.59% 14.36% -
Total Cost 190,588 189,844 192,288 155,784 143,948 137,908 129,456 29.32%
-
Net Worth 170,585 167,968 167,488 160,930 120,995 116,621 113,721 30.94%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 11,592 11,519 8,712 11,343 10,562 10,560 10,549 6.46%
Div Payout % 53.52% 53.09% 38.95% 49.32% 44.22% 48.28% 47.85% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 170,585 167,968 167,488 160,930 120,995 116,621 113,721 30.94%
NOSH 193,599 193,599 193,599 145,200 132,033 132,000 131,866 29.08%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 10.21% 10.26% 10.42% 12.87% 14.23% 13.69% 14.55% -
ROE 12.70% 12.92% 13.35% 14.29% 19.74% 18.76% 19.39% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 109.85 110.19 147.83 126.09 127.12 121.05 114.89 -2.93%
EPS 12.25 12.86 15.40 17.12 18.09 16.58 16.72 -18.68%
DPS 6.00 6.00 6.00 8.00 8.00 8.00 8.00 -17.40%
NAPS 0.8829 0.8749 1.1535 1.135 0.9164 0.8835 0.8624 1.57%
Adjusted Per Share Value based on latest NOSH - 145,200
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 109.63 109.27 110.88 92.35 86.69 82.53 78.26 25.11%
EPS 11.19 11.21 11.55 11.88 12.34 11.30 11.39 -1.17%
DPS 5.99 5.95 4.50 5.86 5.46 5.45 5.45 6.48%
NAPS 0.8811 0.8676 0.8651 0.8313 0.625 0.6024 0.5874 30.94%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 2.29 2.88 3.13 4.05 3.40 3.36 3.50 -
P/RPS 2.08 2.61 2.12 3.21 2.67 2.78 3.05 -22.46%
P/EPS 20.43 25.48 20.32 24.97 18.79 20.28 20.93 -1.59%
EY 4.90 3.92 4.92 4.01 5.32 4.93 4.78 1.66%
DY 2.62 2.08 1.92 1.98 2.35 2.38 2.29 9.36%
P/NAPS 2.59 3.29 2.71 3.57 3.71 3.80 4.06 -25.83%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 13/03/18 07/12/17 07/09/17 21/06/17 15/03/17 08/12/16 02/09/16 -
Price 1.90 2.72 3.02 4.09 3.82 3.33 2.82 -
P/RPS 1.73 2.47 2.04 3.24 3.01 2.75 2.45 -20.65%
P/EPS 16.95 24.07 19.60 25.21 21.11 20.10 16.87 0.31%
EY 5.90 4.15 5.10 3.97 4.74 4.98 5.93 -0.33%
DY 3.16 2.21 1.99 1.96 2.09 2.40 2.84 7.35%
P/NAPS 2.15 3.11 2.62 3.60 4.17 3.77 3.27 -24.32%

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