[SCGM] QoQ Annualized Quarter Result on 31-Oct-2017 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
07-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- -3.0%
YoY- -0.81%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 223,224 207,417 212,248 211,540 214,656 178,785 167,837 21.00%
PBT 6,052 19,126 24,325 25,598 26,832 26,604 26,666 -62.89%
Tax -1,800 -2,731 -2,665 -3,902 -4,464 -3,603 -2,777 -25.16%
NP 4,252 16,395 21,660 21,696 22,368 23,001 23,889 -68.45%
-
NP to SH 4,252 16,395 21,660 21,696 22,368 23,001 23,889 -68.45%
-
Tax Rate 29.74% 14.28% 10.96% 15.24% 16.64% 13.54% 10.41% -
Total Cost 218,972 191,022 190,588 189,844 192,288 155,784 143,948 32.36%
-
Net Worth 165,485 167,339 170,585 167,968 167,488 160,930 120,995 23.28%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 3,855 11,567 11,592 11,519 8,712 11,343 10,562 -49.02%
Div Payout % 90.67% 70.55% 53.52% 53.09% 38.95% 49.32% 44.22% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 165,485 167,339 170,585 167,968 167,488 160,930 120,995 23.28%
NOSH 193,599 193,599 193,599 193,599 193,599 145,200 132,033 29.15%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 1.90% 7.90% 10.21% 10.26% 10.42% 12.87% 14.23% -
ROE 2.57% 9.80% 12.70% 12.92% 13.35% 14.29% 19.74% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 115.80 107.59 109.85 110.19 147.83 126.09 127.12 -6.04%
EPS 2.20 9.07 12.25 12.86 15.40 17.12 18.09 -75.54%
DPS 2.00 6.00 6.00 6.00 6.00 8.00 8.00 -60.41%
NAPS 0.8585 0.868 0.8829 0.8749 1.1535 1.135 0.9164 -4.26%
Adjusted Per Share Value based on latest NOSH - 193,599
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 115.30 107.14 109.63 109.27 110.88 92.35 86.69 21.00%
EPS 2.20 8.47 11.19 11.21 11.55 11.88 12.34 -68.42%
DPS 1.99 5.97 5.99 5.95 4.50 5.86 5.46 -49.07%
NAPS 0.8548 0.8644 0.8811 0.8676 0.8651 0.8313 0.625 23.28%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 1.40 1.50 2.29 2.88 3.13 4.05 3.40 -
P/RPS 1.21 1.39 2.08 2.61 2.12 3.21 2.67 -41.08%
P/EPS 63.47 17.64 20.43 25.48 20.32 24.97 18.79 125.62%
EY 1.58 5.67 4.90 3.92 4.92 4.01 5.32 -55.58%
DY 1.43 4.00 2.62 2.08 1.92 1.98 2.35 -28.25%
P/NAPS 1.63 1.73 2.59 3.29 2.71 3.57 3.71 -42.29%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 20/09/18 02/07/18 13/03/18 07/12/17 07/09/17 21/06/17 15/03/17 -
Price 1.42 1.37 1.90 2.72 3.02 4.09 3.82 -
P/RPS 1.23 1.27 1.73 2.47 2.04 3.24 3.01 -45.02%
P/EPS 64.37 16.11 16.95 24.07 19.60 25.21 21.11 110.70%
EY 1.55 6.21 5.90 4.15 5.10 3.97 4.74 -52.63%
DY 1.41 4.38 3.16 2.21 1.99 1.96 2.09 -23.13%
P/NAPS 1.65 1.58 2.15 3.11 2.62 3.60 4.17 -46.19%

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