[SCGM] YoY Annualized Quarter Result on 31-Jan-2021 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- -3.11%
YoY- 149.47%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 122,110 284,210 241,012 214,428 225,158 212,248 167,837 -5.16%
PBT 420,521 36,362 36,446 13,348 4,193 24,325 26,666 58.32%
Tax -3,025 -6,498 -1,806 537 -1,500 -2,665 -2,777 1.43%
NP 417,496 29,864 34,640 13,885 2,693 21,660 23,889 61.05%
-
NP to SH 417,496 29,864 34,640 13,885 2,693 21,660 23,889 61.05%
-
Tax Rate 0.72% 17.87% 4.96% -4.02% 35.77% 10.96% 10.41% -
Total Cost -295,385 254,346 206,372 200,542 222,465 190,588 143,948 -
-
Net Worth 118,502 201,784 186,399 164,369 164,502 170,585 120,995 -0.34%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div - 13,094 13,864 4,496 3,212 11,592 10,562 -
Div Payout % - 43.85% 40.02% 32.38% 119.28% 53.52% 44.22% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 118,502 201,784 186,399 164,369 164,502 170,585 120,995 -0.34%
NOSH 193,599 193,599 193,599 193,599 193,599 193,599 132,033 6.58%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 341.90% 10.51% 14.37% 6.48% 1.20% 10.21% 14.23% -
ROE 352.31% 14.80% 18.58% 8.45% 1.64% 12.70% 19.74% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 63.41 147.60 125.16 111.28 116.81 109.85 127.12 -10.94%
EPS 216.81 15.51 17.99 7.21 1.40 12.25 18.09 51.24%
DPS 0.00 6.80 7.20 2.33 1.67 6.00 8.00 -
NAPS 0.6154 1.0479 0.968 0.853 0.8534 0.8829 0.9164 -6.41%
Adjusted Per Share Value based on latest NOSH - 193,599
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 63.07 146.80 124.49 110.76 116.30 109.63 86.69 -5.16%
EPS 215.65 15.43 17.89 7.17 1.39 11.19 12.34 61.05%
DPS 0.00 6.76 7.16 2.32 1.66 5.99 5.46 -
NAPS 0.6121 1.0423 0.9628 0.849 0.8497 0.8811 0.625 -0.34%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.71 2.08 2.18 1.38 1.26 2.29 3.40 -
P/RPS 1.12 1.41 1.74 1.24 1.08 2.08 2.67 -13.47%
P/EPS 0.33 13.41 12.12 19.15 90.18 20.43 18.79 -49.00%
EY 305.37 7.46 8.25 5.22 1.11 4.90 5.32 96.34%
DY 0.00 3.27 3.30 1.69 1.32 2.62 2.35 -
P/NAPS 1.15 1.98 2.25 1.62 1.48 2.59 3.71 -17.72%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 29/03/23 29/03/22 29/03/21 30/03/20 26/03/19 13/03/18 15/03/17 -
Price 0.595 2.18 1.86 1.37 1.14 1.90 3.82 -
P/RPS 0.94 1.48 1.49 1.23 0.98 1.73 3.01 -17.62%
P/EPS 0.27 14.06 10.34 19.01 81.59 16.95 21.11 -51.62%
EY 364.39 7.11 9.67 5.26 1.23 5.90 4.74 106.13%
DY 0.00 3.12 3.87 1.70 1.46 3.16 2.09 -
P/NAPS 0.97 2.08 1.92 1.61 1.34 2.15 4.17 -21.56%

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