[SCGM] YoY Annualized Quarter Result on 31-Jan-2018 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
13-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- -0.17%
YoY- -9.33%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 241,012 214,428 225,158 212,248 167,837 134,690 107,685 14.35%
PBT 36,446 13,348 4,193 24,325 26,666 27,546 18,106 12.35%
Tax -1,806 537 -1,500 -2,665 -2,777 -5,237 -4,200 -13.11%
NP 34,640 13,885 2,693 21,660 23,889 22,309 13,906 16.41%
-
NP to SH 34,640 13,885 2,693 21,660 23,889 22,309 13,906 16.41%
-
Tax Rate 4.96% -4.02% 35.77% 10.96% 10.41% 19.01% 23.20% -
Total Cost 206,372 200,542 222,465 190,588 143,948 112,381 93,778 14.03%
-
Net Worth 186,399 164,369 164,502 170,585 120,995 102,354 75,801 16.16%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 13,864 4,496 3,212 11,592 10,562 13,902 7,465 10.85%
Div Payout % 40.02% 32.38% 119.28% 53.52% 44.22% 62.32% 53.68% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 186,399 164,369 164,502 170,585 120,995 102,354 75,801 16.16%
NOSH 193,599 193,599 193,599 193,599 132,033 122,668 79,984 15.85%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 14.37% 6.48% 1.20% 10.21% 14.23% 16.56% 12.91% -
ROE 18.58% 8.45% 1.64% 12.70% 19.74% 21.80% 18.35% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 125.16 111.28 116.81 109.85 127.12 109.80 134.63 -1.20%
EPS 17.99 7.21 1.40 12.25 18.09 18.19 17.39 0.56%
DPS 7.20 2.33 1.67 6.00 8.00 11.33 9.33 -4.22%
NAPS 0.968 0.853 0.8534 0.8829 0.9164 0.8344 0.9477 0.35%
Adjusted Per Share Value based on latest NOSH - 193,599
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 124.49 110.76 116.30 109.63 86.69 69.57 55.62 14.35%
EPS 17.89 7.17 1.39 11.19 12.34 11.52 7.18 16.41%
DPS 7.16 2.32 1.66 5.99 5.46 7.18 3.86 10.83%
NAPS 0.9628 0.849 0.8497 0.8811 0.625 0.5287 0.3915 16.16%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 2.18 1.38 1.26 2.29 3.40 3.05 2.34 -
P/RPS 1.74 1.24 1.08 2.08 2.67 2.78 1.74 0.00%
P/EPS 12.12 19.15 90.18 20.43 18.79 16.77 13.46 -1.73%
EY 8.25 5.22 1.11 4.90 5.32 5.96 7.43 1.75%
DY 3.30 1.69 1.32 2.62 2.35 3.72 3.99 -3.11%
P/NAPS 2.25 1.62 1.48 2.59 3.71 3.66 2.47 -1.54%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/03/21 30/03/20 26/03/19 13/03/18 15/03/17 14/03/16 18/03/15 -
Price 1.86 1.37 1.14 1.90 3.82 3.07 2.69 -
P/RPS 1.49 1.23 0.98 1.73 3.01 2.80 2.00 -4.78%
P/EPS 10.34 19.01 81.59 16.95 21.11 16.88 15.47 -6.48%
EY 9.67 5.26 1.23 5.90 4.74 5.92 6.46 6.94%
DY 3.87 1.70 1.46 3.16 2.09 3.69 3.47 1.83%
P/NAPS 1.92 1.61 1.34 2.15 4.17 3.68 2.84 -6.31%

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