[SCGM] QoQ Cumulative 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- 94.4%
YoY- -9.86%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 70,094 284,696 213,158 141,844 69,302 246,503 180,759 -46.91%
PBT 6,685 38,022 27,272 19,752 9,880 37,127 27,335 -60.99%
Tax -1,736 -7,156 -4,874 -3,638 -1,591 -3,526 -1,355 18.01%
NP 4,949 30,866 22,398 16,114 8,289 33,601 25,980 -66.99%
-
NP to SH 4,949 30,866 22,398 16,114 8,289 33,601 25,980 -66.99%
-
Tax Rate 25.97% 18.82% 17.87% 18.42% 16.10% 9.50% 4.96% -
Total Cost 65,145 253,830 190,760 125,730 61,013 212,902 154,779 -43.92%
-
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 9,820 7,124 3,851 13,671 10,398 -
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 2.36% 14.87% 11.10% 8.11% 4.26% 17.70% 13.94% -
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 36.40 147.85 110.70 73.66 35.99 128.01 93.87 -46.91%
EPS 2.57 16.03 11.63 8.37 4.30 17.45 13.49 -66.99%
DPS 0.00 6.42 5.10 3.70 2.00 7.10 5.40 -
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 36.21 147.05 110.10 73.27 35.80 127.33 93.37 -46.91%
EPS 2.56 15.94 11.57 8.32 4.28 17.36 13.42 -66.96%
DPS 0.00 6.39 5.07 3.68 1.99 7.06 5.37 -
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 6.35 1.52 1.88 3.54 6.45 1.75 2.32 96.03%
P/EPS 89.88 14.04 17.88 31.19 53.90 12.84 16.16 214.90%
EY 1.11 7.12 5.59 3.21 1.86 7.79 6.19 -68.30%
DY 0.00 2.85 2.45 1.42 0.86 3.17 2.48 -
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 2.24 1.55 1.97 3.29 6.97 1.91 1.98 8.59%
P/EPS 31.71 14.29 18.74 28.92 58.31 14.04 13.79 74.48%
EY 3.15 7.00 5.34 3.46 1.71 7.12 7.25 -42.72%
DY 0.00 2.80 2.34 1.53 0.80 2.90 2.90 -
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