[SCGM] QoQ Cumulative 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- -75.33%
YoY- 0.28%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 284,696 213,158 141,844 69,302 246,503 180,759 118,234 79.93%
PBT 38,022 27,272 19,752 9,880 37,127 27,335 19,414 56.72%
Tax -7,156 -4,874 -3,638 -1,591 -3,526 -1,355 -1,538 179.48%
NP 30,866 22,398 16,114 8,289 33,601 25,980 17,876 44.07%
-
NP to SH 30,866 22,398 16,114 8,289 33,601 25,980 17,876 44.07%
-
Tax Rate 18.82% 17.87% 18.42% 16.10% 9.50% 4.96% 7.92% -
Total Cost 253,830 190,760 125,730 61,013 212,902 154,779 100,358 85.95%
-
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 9,820 7,124 3,851 13,671 10,398 6,161 59.28%
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% 11.10% 8.11% 4.26% 17.70% 13.94% 9.87% -
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 147.85 110.70 73.66 35.99 128.01 93.87 61.40 79.94%
EPS 16.03 11.63 8.37 4.30 17.45 13.49 9.28 44.10%
DPS 6.42 5.10 3.70 2.00 7.10 5.40 3.20 59.27%
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 147.05 110.10 73.27 35.80 127.33 93.37 61.07 79.93%
EPS 15.94 11.57 8.32 4.28 17.36 13.42 9.23 44.08%
DPS 6.39 5.07 3.68 1.99 7.06 5.37 3.18 59.44%
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 1.88 3.54 6.45 1.75 2.32 4.71 -53.04%
P/EPS 14.04 17.88 31.19 53.90 12.84 16.16 31.13 -41.27%
EY 7.12 5.59 3.21 1.86 7.79 6.19 3.21 70.32%
DY 2.85 2.45 1.42 0.86 3.17 2.48 1.11 87.82%
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 1.97 3.29 6.97 1.91 1.98 4.04 -47.29%
P/EPS 14.29 18.74 28.92 58.31 14.04 13.79 26.71 -34.17%
EY 7.00 5.34 3.46 1.71 7.12 7.25 3.74 52.04%
DY 2.80 2.34 1.53 0.80 2.90 2.90 1.29 67.87%
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