[SCGM] QoQ Quarter Result on 31-Jan-2021 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- -15.67%
YoY- 93.83%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Quarter Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 72,542 69,302 65,744 62,525 61,011 57,223 49,662 28.65%
PBT 9,872 9,880 9,792 7,921 10,740 8,674 5,869 41.30%
Tax -2,047 -1,591 -2,171 183 -1,130 -408 994 -
NP 7,825 8,289 7,621 8,104 9,610 8,266 6,863 9.11%
-
NP to SH 7,825 8,289 7,621 8,104 9,610 8,266 6,863 9.11%
-
Tax Rate 20.74% 16.10% 22.17% -2.31% 10.52% 4.70% -16.94% -
Total Cost 64,717 61,013 58,123 54,421 51,401 48,957 42,799 31.64%
-
Net Worth 198,780 194,794 189,788 186,399 181,180 175,519 170,266 10.84%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 3,273 3,851 3,273 4,236 2,888 3,273 2,890 8.62%
Div Payout % 41.83% 46.46% 42.95% 52.27% 30.06% 39.60% 42.12% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 198,780 194,794 189,788 186,399 181,180 175,519 170,266 10.84%
NOSH 193,599 193,599 193,599 193,599 193,599 193,599 193,599 0.00%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 10.79% 11.96% 11.59% 12.96% 15.75% 14.45% 13.82% -
ROE 3.94% 4.26% 4.02% 4.35% 5.30% 4.71% 4.03% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 37.67 35.99 34.14 32.47 31.68 29.72 25.77 28.71%
EPS 4.07 4.30 3.96 4.21 4.99 4.29 3.56 9.30%
DPS 1.70 2.00 1.70 2.20 1.50 1.70 1.50 8.67%
NAPS 1.0323 1.0116 0.9856 0.968 0.9409 0.9115 0.8836 10.89%
Adjusted Per Share Value based on latest NOSH - 193,599
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 37.47 35.80 33.96 32.30 31.51 29.56 25.65 28.65%
EPS 4.04 4.28 3.94 4.19 4.96 4.27 3.54 9.18%
DPS 1.69 1.99 1.69 2.19 1.49 1.69 1.49 8.73%
NAPS 1.0268 1.0062 0.9803 0.9628 0.9359 0.9066 0.8795 10.84%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 2.61 2.32 2.24 2.18 2.89 3.04 1.45 -
P/RPS 6.93 6.45 6.56 6.71 9.12 10.23 5.63 14.81%
P/EPS 64.23 53.90 56.60 51.80 57.91 70.82 40.71 35.41%
EY 1.56 1.86 1.77 1.93 1.73 1.41 2.46 -26.12%
DY 0.65 0.86 0.76 1.01 0.52 0.56 1.03 -26.36%
P/NAPS 2.53 2.29 2.27 2.25 3.07 3.34 1.64 33.40%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 28/12/21 28/09/21 28/06/21 29/03/21 21/12/20 28/09/20 29/06/20 -
Price 2.42 2.51 2.45 1.86 2.48 3.59 1.98 -
P/RPS 6.42 6.97 7.18 5.73 7.83 12.08 7.68 -11.23%
P/EPS 59.55 58.31 61.90 44.20 49.69 83.63 55.59 4.68%
EY 1.68 1.71 1.62 2.26 2.01 1.20 1.80 -4.48%
DY 0.70 0.80 0.69 1.18 0.60 0.47 0.76 -5.32%
P/NAPS 2.34 2.48 2.49 1.92 2.64 3.94 2.24 2.94%

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