[SCGM] QoQ Annualized Quarter Result on 31-Jul-2021 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- -1.32%
YoY- 0.28%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 284,696 284,210 283,688 277,208 246,503 241,012 236,468 13.21%
PBT 38,022 36,362 39,504 39,520 37,127 36,446 38,828 -1.39%
Tax -7,156 -6,498 -7,276 -6,364 -3,526 -1,806 -3,076 75.84%
NP 30,866 29,864 32,228 33,156 33,601 34,640 35,752 -9.35%
-
NP to SH 30,866 29,864 32,228 33,156 33,601 34,640 35,752 -9.35%
-
Tax Rate 18.82% 17.87% 18.42% 16.10% 9.50% 4.96% 7.92% -
Total Cost 253,830 254,346 251,460 244,052 212,902 206,372 200,716 16.99%
-
Net Worth 207,561 201,784 198,780 194,794 189,788 186,399 181,180 9.51%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 12,362 13,094 14,249 15,404 13,671 13,864 12,323 0.21%
Div Payout % 40.05% 43.85% 44.21% 46.46% 40.69% 40.02% 34.47% -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 207,561 201,784 198,780 194,794 189,788 186,399 181,180 9.51%
NOSH 193,599 193,599 193,599 193,599 193,599 193,599 193,599 0.00%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 10.84% 10.51% 11.36% 11.96% 13.63% 14.37% 15.12% -
ROE 14.87% 14.80% 16.21% 17.02% 17.70% 18.58% 19.73% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 147.85 147.60 147.32 143.96 128.01 125.16 122.80 13.21%
EPS 16.03 15.51 16.74 17.20 17.45 17.99 18.56 -9.33%
DPS 6.42 6.80 7.40 8.00 7.10 7.20 6.40 0.20%
NAPS 1.0779 1.0479 1.0323 1.0116 0.9856 0.968 0.9409 9.51%
Adjusted Per Share Value based on latest NOSH - 193,599
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 147.05 146.80 146.53 143.19 127.33 124.49 122.14 13.21%
EPS 15.94 15.43 16.65 17.13 17.36 17.89 18.47 -9.37%
DPS 6.39 6.76 7.36 7.96 7.06 7.16 6.37 0.20%
NAPS 1.0721 1.0423 1.0268 1.0062 0.9803 0.9628 0.9359 9.50%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 2.25 2.08 2.61 2.32 2.24 2.18 2.89 -
P/RPS 1.52 1.41 1.77 1.61 1.75 1.74 2.35 -25.26%
P/EPS 14.04 13.41 15.59 13.47 12.84 12.12 15.57 -6.68%
EY 7.12 7.46 6.41 7.42 7.79 8.25 6.42 7.16%
DY 2.85 3.27 2.84 3.45 3.17 3.30 2.21 18.53%
P/NAPS 2.09 1.98 2.53 2.29 2.27 2.25 3.07 -22.66%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/06/22 29/03/22 28/12/21 28/09/21 28/06/21 29/03/21 21/12/20 -
Price 2.29 2.18 2.42 2.51 2.45 1.86 2.48 -
P/RPS 1.55 1.48 1.64 1.74 1.91 1.49 2.02 -16.22%
P/EPS 14.29 14.06 14.46 14.58 14.04 10.34 13.36 4.60%
EY 7.00 7.11 6.92 6.86 7.12 9.67 7.49 -4.42%
DY 2.80 3.12 3.06 3.19 2.90 3.87 2.58 5.62%
P/NAPS 2.12 2.08 2.34 2.48 2.49 1.92 2.64 -13.63%

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