[SCGM] QoQ Cumulative 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- 28.38%
YoY- 13.9%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 159,186 105,770 53,664 178,785 125,878 79,891 37,876 159.75%
PBT 18,244 12,799 6,708 26,604 20,000 12,957 6,436 99.91%
Tax -1,999 -1,951 -1,116 -3,603 -2,083 -2,020 -924 67.03%
NP 16,245 10,848 5,592 23,001 17,917 10,937 5,512 105.15%
-
NP to SH 16,245 10,848 5,592 23,001 17,917 10,937 5,512 105.15%
-
Tax Rate 10.96% 15.24% 16.64% 13.54% 10.42% 15.59% 14.36% -
Total Cost 142,941 94,922 48,072 155,784 107,961 68,954 32,364 168.46%
-
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 8,694 5,759 2,178 11,343 7,922 5,280 2,637 121.03%
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 9.52% 6.46% 3.34% 14.29% 14.81% 9.38% 4.85% -
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 82.39 55.09 36.96 126.09 95.34 60.52 28.72 101.50%
EPS 9.19 6.43 3.85 17.12 13.57 8.29 4.18 68.83%
DPS 4.50 3.00 1.50 8.00 6.00 4.00 2.00 71.45%
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 82.22 54.63 27.72 92.35 65.02 41.27 19.56 159.77%
EPS 8.39 5.60 2.89 11.88 9.25 5.65 2.85 105.00%
DPS 4.49 2.98 1.13 5.86 4.09 2.73 1.36 121.23%
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 2.78 5.23 8.47 3.21 3.57 5.55 12.19 -62.57%
P/EPS 27.24 50.97 81.27 24.97 25.06 40.55 83.73 -52.60%
EY 3.67 1.96 1.23 4.01 3.99 2.47 1.19 111.44%
DY 1.97 1.04 0.48 1.98 1.76 1.19 0.57 128.07%
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 2.31 4.94 8.17 3.24 4.01 5.50 9.82 -61.79%
P/EPS 22.60 48.14 78.42 25.21 28.15 40.19 67.46 -51.66%
EY 4.43 2.08 1.28 3.97 3.55 2.49 1.48 107.28%
DY 2.37 1.10 0.50 1.96 1.57 1.20 0.71 122.86%
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