[SCGM] YoY Annualized Quarter Result on 31-Jan-2019 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
26-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jan-2019 [#3]
Profit Trend
QoQ- -50.38%
YoY- -87.57%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Revenue 284,210 241,012 214,428 225,158 212,248 167,837 134,690 13.24%
PBT 36,362 36,446 13,348 4,193 24,325 26,666 27,546 4.73%
Tax -6,498 -1,806 537 -1,500 -2,665 -2,777 -5,237 3.65%
NP 29,864 34,640 13,885 2,693 21,660 23,889 22,309 4.97%
-
NP to SH 29,864 34,640 13,885 2,693 21,660 23,889 22,309 4.97%
-
Tax Rate 17.87% 4.96% -4.02% 35.77% 10.96% 10.41% 19.01% -
Total Cost 254,346 206,372 200,542 222,465 190,588 143,948 112,381 14.56%
-
Net Worth 201,784 186,399 164,369 164,502 170,585 120,995 102,354 11.96%
Dividend
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Div 13,094 13,864 4,496 3,212 11,592 10,562 13,902 -0.99%
Div Payout % 43.85% 40.02% 32.38% 119.28% 53.52% 44.22% 62.32% -
Equity
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Net Worth 201,784 186,399 164,369 164,502 170,585 120,995 102,354 11.96%
NOSH 193,599 193,599 193,599 193,599 193,599 132,033 122,668 7.89%
Ratio Analysis
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
NP Margin 10.51% 14.37% 6.48% 1.20% 10.21% 14.23% 16.56% -
ROE 14.80% 18.58% 8.45% 1.64% 12.70% 19.74% 21.80% -
Per Share
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 147.60 125.16 111.28 116.81 109.85 127.12 109.80 5.04%
EPS 15.51 17.99 7.21 1.40 12.25 18.09 18.19 -2.61%
DPS 6.80 7.20 2.33 1.67 6.00 8.00 11.33 -8.14%
NAPS 1.0479 0.968 0.853 0.8534 0.8829 0.9164 0.8344 3.86%
Adjusted Per Share Value based on latest NOSH - 193,599
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 146.80 124.49 110.76 116.30 109.63 86.69 69.57 13.24%
EPS 15.43 17.89 7.17 1.39 11.19 12.34 11.52 4.98%
DPS 6.76 7.16 2.32 1.66 5.99 5.46 7.18 -0.99%
NAPS 1.0423 0.9628 0.849 0.8497 0.8811 0.625 0.5287 11.96%
Price Multiplier on Financial Quarter End Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 -
Price 2.08 2.18 1.38 1.26 2.29 3.40 3.05 -
P/RPS 1.41 1.74 1.24 1.08 2.08 2.67 2.78 -10.68%
P/EPS 13.41 12.12 19.15 90.18 20.43 18.79 16.77 -3.65%
EY 7.46 8.25 5.22 1.11 4.90 5.32 5.96 3.80%
DY 3.27 3.30 1.69 1.32 2.62 2.35 3.72 -2.12%
P/NAPS 1.98 2.25 1.62 1.48 2.59 3.71 3.66 -9.72%
Price Multiplier on Announcement Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 29/03/22 29/03/21 30/03/20 26/03/19 13/03/18 15/03/17 14/03/16 -
Price 2.18 1.86 1.37 1.14 1.90 3.82 3.07 -
P/RPS 1.48 1.49 1.23 0.98 1.73 3.01 2.80 -10.07%
P/EPS 14.06 10.34 19.01 81.59 16.95 21.11 16.88 -2.99%
EY 7.11 9.67 5.26 1.23 5.90 4.74 5.92 3.09%
DY 3.12 3.87 1.70 1.46 3.16 2.09 3.69 -2.75%
P/NAPS 2.08 1.92 1.61 1.34 2.15 4.17 3.68 -9.06%

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