[SCGM] QoQ Annualized Quarter Result on 31-Oct-2021 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- -2.8%
YoY- -9.86%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 280,376 284,696 284,210 283,688 277,208 246,503 241,012 10.64%
PBT 26,740 38,022 36,362 39,504 39,520 37,127 36,446 -18.69%
Tax -6,944 -7,156 -6,498 -7,276 -6,364 -3,526 -1,806 146.03%
NP 19,796 30,866 29,864 32,228 33,156 33,601 34,640 -31.20%
-
NP to SH 19,796 30,866 29,864 32,228 33,156 33,601 34,640 -31.20%
-
Tax Rate 25.97% 18.82% 17.87% 18.42% 16.10% 9.50% 4.96% -
Total Cost 260,580 253,830 254,346 251,460 244,052 212,902 206,372 16.87%
-
Net Worth 209,968 207,561 201,784 198,780 194,794 189,788 186,399 8.28%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div - 12,362 13,094 14,249 15,404 13,671 13,864 -
Div Payout % - 40.05% 43.85% 44.21% 46.46% 40.69% 40.02% -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 209,968 207,561 201,784 198,780 194,794 189,788 186,399 8.28%
NOSH 193,599 193,599 193,599 193,599 193,599 193,599 193,599 0.00%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 7.06% 10.84% 10.51% 11.36% 11.96% 13.63% 14.37% -
ROE 9.43% 14.87% 14.80% 16.21% 17.02% 17.70% 18.58% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 145.60 147.85 147.60 147.32 143.96 128.01 125.16 10.64%
EPS 10.28 16.03 15.51 16.74 17.20 17.45 17.99 -31.20%
DPS 0.00 6.42 6.80 7.40 8.00 7.10 7.20 -
NAPS 1.0904 1.0779 1.0479 1.0323 1.0116 0.9856 0.968 8.28%
Adjusted Per Share Value based on latest NOSH - 193,599
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 144.82 147.05 146.80 146.53 143.19 127.33 124.49 10.64%
EPS 10.23 15.94 15.43 16.65 17.13 17.36 17.89 -31.17%
DPS 0.00 6.39 6.76 7.36 7.96 7.06 7.16 -
NAPS 1.0846 1.0721 1.0423 1.0268 1.0062 0.9803 0.9628 8.28%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 2.31 2.25 2.08 2.61 2.32 2.24 2.18 -
P/RPS 1.59 1.52 1.41 1.77 1.61 1.75 1.74 -5.84%
P/EPS 22.47 14.04 13.41 15.59 13.47 12.84 12.12 51.08%
EY 4.45 7.12 7.46 6.41 7.42 7.79 8.25 -33.81%
DY 0.00 2.85 3.27 2.84 3.45 3.17 3.30 -
P/NAPS 2.12 2.09 1.98 2.53 2.29 2.27 2.25 -3.90%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 28/09/22 29/06/22 29/03/22 28/12/21 28/09/21 28/06/21 29/03/21 -
Price 0.815 2.29 2.18 2.42 2.51 2.45 1.86 -
P/RPS 0.56 1.55 1.48 1.64 1.74 1.91 1.49 -48.01%
P/EPS 7.93 14.29 14.06 14.46 14.58 14.04 10.34 -16.25%
EY 12.61 7.00 7.11 6.92 6.86 7.12 9.67 19.41%
DY 0.00 2.80 3.12 3.06 3.19 2.90 3.87 -
P/NAPS 0.75 2.12 2.08 2.34 2.48 2.49 1.92 -46.65%

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