[SCGM] QoQ Quarter Result on 31-Oct-2020 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
21-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Oct-2020 [#2]
Profit Trend
QoQ- 16.26%
YoY- 138.23%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 69,302 65,744 62,525 61,011 57,223 49,662 51,636 21.69%
PBT 9,880 9,792 7,921 10,740 8,674 5,869 3,638 94.77%
Tax -1,591 -2,171 183 -1,130 -408 994 543 -
NP 8,289 7,621 8,104 9,610 8,266 6,863 4,181 57.88%
-
NP to SH 8,289 7,621 8,104 9,610 8,266 6,863 4,181 57.88%
-
Tax Rate 16.10% 22.17% -2.31% 10.52% 4.70% -16.94% -14.93% -
Total Cost 61,013 58,123 54,421 51,401 48,957 42,799 47,455 18.25%
-
Net Worth 194,794 189,788 186,399 181,180 175,519 170,266 164,369 11.99%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div 3,851 3,273 4,236 2,888 3,273 2,890 963 152.15%
Div Payout % 46.46% 42.95% 52.27% 30.06% 39.60% 42.12% 23.04% -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 194,794 189,788 186,399 181,180 175,519 170,266 164,369 11.99%
NOSH 193,599 193,599 193,599 193,599 193,599 193,599 193,599 0.00%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 11.96% 11.59% 12.96% 15.75% 14.45% 13.82% 8.10% -
ROE 4.26% 4.02% 4.35% 5.30% 4.71% 4.03% 2.54% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 35.99 34.14 32.47 31.68 29.72 25.77 26.80 21.74%
EPS 4.30 3.96 4.21 4.99 4.29 3.56 2.17 57.82%
DPS 2.00 1.70 2.20 1.50 1.70 1.50 0.50 152.19%
NAPS 1.0116 0.9856 0.968 0.9409 0.9115 0.8836 0.853 12.05%
Adjusted Per Share Value based on latest NOSH - 193,599
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 35.80 33.96 32.30 31.51 29.56 25.65 26.67 21.70%
EPS 4.28 3.94 4.19 4.96 4.27 3.54 2.16 57.82%
DPS 1.99 1.69 2.19 1.49 1.69 1.49 0.50 151.35%
NAPS 1.0062 0.9803 0.9628 0.9359 0.9066 0.8795 0.849 12.00%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 2.32 2.24 2.18 2.89 3.04 1.45 1.38 -
P/RPS 6.45 6.56 6.71 9.12 10.23 5.63 5.15 16.20%
P/EPS 53.90 56.60 51.80 57.91 70.82 40.71 63.60 -10.45%
EY 1.86 1.77 1.93 1.73 1.41 2.46 1.57 11.97%
DY 0.86 0.76 1.01 0.52 0.56 1.03 0.36 78.79%
P/NAPS 2.29 2.27 2.25 3.07 3.34 1.64 1.62 25.98%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 28/09/21 28/06/21 29/03/21 21/12/20 28/09/20 29/06/20 30/03/20 -
Price 2.51 2.45 1.86 2.48 3.59 1.98 1.37 -
P/RPS 6.97 7.18 5.73 7.83 12.08 7.68 5.11 23.01%
P/EPS 58.31 61.90 44.20 49.69 83.63 55.59 63.14 -5.17%
EY 1.71 1.62 2.26 2.01 1.20 1.80 1.58 5.41%
DY 0.80 0.69 1.18 0.60 0.47 0.76 0.36 70.37%
P/NAPS 2.48 2.49 1.92 2.64 3.94 2.24 1.61 33.41%

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