[SCGM] QoQ TTM Result on 30-Apr-2021 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
30-Apr-2021 [#4]
Profit Trend
QoQ- 2.31%
YoY- 94.48%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 278,902 270,113 258,582 246,503 230,421 219,532 212,045 19.98%
PBT 37,064 37,465 38,333 37,127 33,204 28,921 22,349 39.97%
Tax -7,045 -5,626 -4,709 -3,526 -361 -1 995 -
NP 30,019 31,839 33,624 33,601 32,843 28,920 23,344 18.19%
-
NP to SH 30,019 31,839 33,624 33,601 32,843 28,920 23,344 18.19%
-
Tax Rate 19.01% 15.02% 12.28% 9.50% 1.09% 0.00% -4.45% -
Total Cost 248,883 238,274 224,958 212,902 197,578 190,612 188,701 20.20%
-
Net Worth 201,784 198,780 194,794 189,788 186,399 181,180 175,519 9.71%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 13,094 14,634 14,249 13,671 13,288 10,015 9,054 27.79%
Div Payout % 43.62% 45.96% 42.38% 40.69% 40.46% 34.63% 38.79% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 201,784 198,780 194,794 189,788 186,399 181,180 175,519 9.71%
NOSH 193,599 193,599 193,599 193,599 193,599 193,599 193,599 0.00%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 10.76% 11.79% 13.00% 13.63% 14.25% 13.17% 11.01% -
ROE 14.88% 16.02% 17.26% 17.70% 17.62% 15.96% 13.30% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 144.84 140.27 134.29 128.01 119.66 114.01 110.12 19.98%
EPS 15.59 16.53 17.46 17.45 17.06 15.02 12.12 18.22%
DPS 6.80 7.60 7.40 7.10 6.90 5.20 4.70 27.83%
NAPS 1.0479 1.0323 1.0116 0.9856 0.968 0.9409 0.9115 9.71%
Adjusted Per Share Value based on latest NOSH - 193,599
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 144.06 139.52 133.57 127.33 119.02 113.40 109.53 19.98%
EPS 15.51 16.45 17.37 17.36 16.96 14.94 12.06 18.20%
DPS 6.76 7.56 7.36 7.06 6.86 5.17 4.68 27.69%
NAPS 1.0423 1.0268 1.0062 0.9803 0.9628 0.9359 0.9066 9.71%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 2.08 2.61 2.32 2.24 2.18 2.89 3.04 -
P/RPS 1.44 1.86 1.73 1.75 1.82 2.53 2.76 -35.11%
P/EPS 13.34 15.79 13.29 12.84 12.78 19.24 25.08 -34.27%
EY 7.49 6.34 7.53 7.79 7.82 5.20 3.99 51.99%
DY 3.27 2.91 3.19 3.17 3.17 1.80 1.55 64.26%
P/NAPS 1.98 2.53 2.29 2.27 2.25 3.07 3.34 -29.36%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 29/03/22 28/12/21 28/09/21 28/06/21 29/03/21 21/12/20 28/09/20 -
Price 2.18 2.42 2.51 2.45 1.86 2.48 3.59 -
P/RPS 1.51 1.73 1.87 1.91 1.55 2.18 3.26 -40.05%
P/EPS 13.98 14.64 14.37 14.04 10.91 16.51 29.61 -39.28%
EY 7.15 6.83 6.96 7.12 9.17 6.06 3.38 64.56%
DY 3.12 3.14 2.95 2.90 3.71 2.10 1.31 78.06%
P/NAPS 2.08 2.34 2.48 2.49 1.92 2.64 3.94 -34.60%

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