[SCGM] QoQ Cumulative Quarter Result on 31-Jul-2017 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
07-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- -75.69%
YoY- 1.45%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 207,417 159,186 105,770 53,664 178,785 125,878 79,891 89.22%
PBT 19,126 18,244 12,799 6,708 26,604 20,000 12,957 29.73%
Tax -2,731 -1,999 -1,951 -1,116 -3,603 -2,083 -2,020 22.33%
NP 16,395 16,245 10,848 5,592 23,001 17,917 10,937 31.07%
-
NP to SH 16,395 16,245 10,848 5,592 23,001 17,917 10,937 31.07%
-
Tax Rate 14.28% 10.96% 15.24% 16.64% 13.54% 10.42% 15.59% -
Total Cost 191,022 142,941 94,922 48,072 155,784 107,961 68,954 97.61%
-
Net Worth 167,339 170,585 167,968 167,488 160,930 120,995 116,621 27.30%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 11,567 8,694 5,759 2,178 11,343 7,922 5,280 68.92%
Div Payout % 70.55% 53.52% 53.09% 38.95% 49.32% 44.22% 48.28% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 167,339 170,585 167,968 167,488 160,930 120,995 116,621 27.30%
NOSH 193,599 193,599 193,599 193,599 145,200 132,033 132,000 29.17%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 7.90% 10.21% 10.26% 10.42% 12.87% 14.23% 13.69% -
ROE 9.80% 9.52% 6.46% 3.34% 14.29% 14.81% 9.38% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 107.59 82.39 55.09 36.96 126.09 95.34 60.52 46.90%
EPS 9.07 9.19 6.43 3.85 17.12 13.57 8.29 6.19%
DPS 6.00 4.50 3.00 1.50 8.00 6.00 4.00 31.13%
NAPS 0.868 0.8829 0.8749 1.1535 1.135 0.9164 0.8835 -1.17%
Adjusted Per Share Value based on latest NOSH - 193,599
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 107.14 82.22 54.63 27.72 92.35 65.02 41.27 89.22%
EPS 8.47 8.39 5.60 2.89 11.88 9.25 5.65 31.08%
DPS 5.97 4.49 2.98 1.13 5.86 4.09 2.73 68.71%
NAPS 0.8644 0.8811 0.8676 0.8651 0.8313 0.625 0.6024 27.30%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 1.50 2.29 2.88 3.13 4.05 3.40 3.36 -
P/RPS 1.39 2.78 5.23 8.47 3.21 3.57 5.55 -60.36%
P/EPS 17.64 27.24 50.97 81.27 24.97 25.06 40.55 -42.67%
EY 5.67 3.67 1.96 1.23 4.01 3.99 2.47 74.28%
DY 4.00 1.97 1.04 0.48 1.98 1.76 1.19 124.89%
P/NAPS 1.73 2.59 3.29 2.71 3.57 3.71 3.80 -40.90%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 02/07/18 13/03/18 07/12/17 07/09/17 21/06/17 15/03/17 08/12/16 -
Price 1.37 1.90 2.72 3.02 4.09 3.82 3.33 -
P/RPS 1.27 2.31 4.94 8.17 3.24 4.01 5.50 -62.46%
P/EPS 16.11 22.60 48.14 78.42 25.21 28.15 40.19 -45.72%
EY 6.21 4.43 2.08 1.28 3.97 3.55 2.49 84.21%
DY 4.38 2.37 1.10 0.50 1.96 1.57 1.20 137.62%
P/NAPS 1.58 2.15 3.11 2.62 3.60 4.17 3.77 -44.08%

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