[SCGM] QoQ Quarter Result on 31-Jan-2017 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
15-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- 28.66%
YoY- -1.04%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 52,106 53,664 52,907 45,987 42,015 37,876 32,487 36.90%
PBT 6,091 6,708 6,604 7,043 6,521 6,436 5,097 12.57%
Tax -835 -1,116 -1,520 -63 -1,096 -924 -1,635 -36.02%
NP 5,256 5,592 5,084 6,980 5,425 5,512 3,462 31.99%
-
NP to SH 5,256 5,592 5,084 6,980 5,425 5,512 3,462 31.99%
-
Tax Rate 13.71% 16.64% 23.02% 0.89% 16.81% 14.36% 32.08% -
Total Cost 46,850 48,072 47,823 39,007 36,590 32,364 29,025 37.48%
-
Net Worth 167,968 167,488 160,930 120,916 116,621 113,721 111,074 31.64%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 2,879 2,178 2,835 2,638 2,640 2,637 2,642 5.87%
Div Payout % 54.79% 38.95% 55.78% 37.81% 48.66% 47.85% 76.34% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 167,968 167,488 160,930 120,916 116,621 113,721 111,074 31.64%
NOSH 193,599 193,599 145,200 131,947 132,000 131,866 132,137 28.90%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 10.09% 10.42% 9.61% 15.18% 12.91% 14.55% 10.66% -
ROE 3.13% 3.34% 3.16% 5.77% 4.65% 4.85% 3.12% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 27.14 36.96 37.31 34.85 31.83 28.72 24.59 6.77%
EPS 2.74 3.85 3.59 5.29 4.11 4.18 2.62 3.02%
DPS 1.50 1.50 2.00 2.00 2.00 2.00 2.00 -17.40%
NAPS 0.8749 1.1535 1.135 0.9164 0.8835 0.8624 0.8406 2.69%
Adjusted Per Share Value based on latest NOSH - 131,947
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 26.91 27.72 27.33 23.75 21.70 19.56 16.78 36.89%
EPS 2.71 2.89 2.63 3.61 2.80 2.85 1.79 31.74%
DPS 1.49 1.13 1.46 1.36 1.36 1.36 1.37 5.74%
NAPS 0.8676 0.8651 0.8313 0.6246 0.6024 0.5874 0.5737 31.65%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 2.88 3.13 4.05 3.40 3.36 3.50 2.96 -
P/RPS 10.61 8.47 10.85 9.76 10.56 12.19 12.04 -8.06%
P/EPS 105.20 81.27 112.95 64.27 81.75 83.73 112.98 -4.63%
EY 0.95 1.23 0.89 1.56 1.22 1.19 0.89 4.43%
DY 0.52 0.48 0.49 0.59 0.60 0.57 0.68 -16.33%
P/NAPS 3.29 2.71 3.57 3.71 3.80 4.06 3.52 -4.39%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 07/12/17 07/09/17 21/06/17 15/03/17 08/12/16 02/09/16 23/06/16 -
Price 2.72 3.02 4.09 3.82 3.33 2.82 3.61 -
P/RPS 10.02 8.17 10.96 10.96 10.46 9.82 14.68 -22.42%
P/EPS 99.35 78.42 114.07 72.21 81.02 67.46 137.79 -19.54%
EY 1.01 1.28 0.88 1.38 1.23 1.48 0.73 24.09%
DY 0.55 0.50 0.49 0.52 0.60 0.71 0.55 0.00%
P/NAPS 3.11 2.62 3.60 4.17 3.77 3.27 4.29 -19.25%

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