[SCGM] QoQ TTM 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- 23.89%
YoY- 1907.5%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 258,582 246,503 230,421 219,532 212,045 210,483 211,521 14.34%
PBT 38,333 37,127 33,204 28,921 22,349 15,880 5,180 280.21%
Tax -4,709 -3,526 -361 -1 995 1,397 -1,905 82.92%
NP 33,624 33,601 32,843 28,920 23,344 17,277 3,275 373.05%
-
NP to SH 33,624 33,601 32,843 28,920 23,344 17,277 3,275 373.05%
-
Tax Rate 12.28% 9.50% 1.09% 0.00% -4.45% -8.80% 36.78% -
Total Cost 224,958 212,902 197,578 190,612 188,701 193,206 208,246 5.28%
-
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 14,249 13,671 13,288 10,015 9,054 6,262 3,854 139.29%
Div Payout % 42.38% 40.69% 40.46% 34.63% 38.79% 36.25% 117.68% -
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 13.00% 13.63% 14.25% 13.17% 11.01% 8.21% 1.55% -
ROE 17.26% 17.70% 17.62% 15.96% 13.30% 10.15% 1.99% -
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 134.29 128.01 119.66 114.01 110.12 109.23 109.77 14.40%
EPS 17.46 17.45 17.06 15.02 12.12 8.97 1.70 373.16%
DPS 7.40 7.10 6.90 5.20 4.70 3.25 2.00 139.41%
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 133.57 127.33 119.02 113.40 109.53 108.72 109.26 14.34%
EPS 17.37 17.36 16.96 14.94 12.06 8.92 1.69 373.39%
DPS 7.36 7.06 6.86 5.17 4.68 3.23 1.99 139.34%
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 1.73 1.75 1.82 2.53 2.76 1.33 1.26 23.55%
P/EPS 13.29 12.84 12.78 19.24 25.08 16.17 81.20 -70.11%
EY 7.53 7.79 7.82 5.20 3.99 6.18 1.23 235.02%
DY 3.19 3.17 3.17 1.80 1.55 2.24 1.45 69.23%
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 1.87 1.91 1.55 2.18 3.26 1.81 1.25 30.83%
P/EPS 14.37 14.04 10.91 16.51 29.61 22.08 80.61 -68.35%
EY 6.96 7.12 9.17 6.06 3.38 4.53 1.24 216.16%
DY 2.95 2.90 3.71 2.10 1.31 1.64 1.46 59.89%
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