[SCGM] YoY Annualized Quarter Result on 31-Jul-2019 [#1]

Announcement Date
24-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- 271.83%
YoY- 106.87%
View:
Show?
Annualized Quarter Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 280,376 277,208 228,892 222,644 223,224 214,656 151,504 10.79%
PBT 26,740 39,520 34,696 8,820 6,052 26,832 25,744 0.63%
Tax -6,944 -6,364 -1,632 -24 -1,800 -4,464 -3,696 11.07%
NP 19,796 33,156 33,064 8,796 4,252 22,368 22,048 -1.77%
-
NP to SH 19,796 33,156 33,064 8,796 4,252 22,368 22,048 -1.77%
-
Tax Rate 25.97% 16.10% 4.70% 0.27% 29.74% 16.64% 14.36% -
Total Cost 260,580 244,052 195,828 213,848 218,972 192,288 129,456 12.36%
-
Net Worth 209,968 194,794 175,519 158,550 165,485 167,488 113,721 10.75%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div - 15,404 13,094 1,926 3,855 8,712 10,549 -
Div Payout % - 46.46% 39.60% 21.91% 90.67% 38.95% 47.85% -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 209,968 194,794 175,519 158,550 165,485 167,488 113,721 10.75%
NOSH 193,599 193,599 193,599 193,599 193,599 193,599 131,866 6.60%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 7.06% 11.96% 14.45% 3.95% 1.90% 10.42% 14.55% -
ROE 9.43% 17.02% 18.84% 5.55% 2.57% 13.35% 19.39% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 145.60 143.96 118.87 115.54 115.80 147.83 114.89 4.02%
EPS 10.28 17.20 17.16 4.56 2.20 15.40 16.72 -7.78%
DPS 0.00 8.00 6.80 1.00 2.00 6.00 8.00 -
NAPS 1.0904 1.0116 0.9115 0.8228 0.8585 1.1535 0.8624 3.98%
Adjusted Per Share Value based on latest NOSH - 193,599
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 144.82 143.19 118.23 115.00 115.30 110.88 78.26 10.79%
EPS 10.23 17.13 17.08 4.54 2.20 11.55 11.39 -1.77%
DPS 0.00 7.96 6.76 1.00 1.99 4.50 5.45 -
NAPS 1.0846 1.0062 0.9066 0.819 0.8548 0.8651 0.5874 10.75%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 2.31 2.32 3.04 0.815 1.40 3.13 3.50 -
P/RPS 1.59 1.61 2.56 0.71 1.21 2.12 3.05 -10.28%
P/EPS 22.47 13.47 17.70 17.85 63.47 20.32 20.93 1.18%
EY 4.45 7.42 5.65 5.60 1.58 4.92 4.78 -1.18%
DY 0.00 3.45 2.24 1.23 1.43 1.92 2.29 -
P/NAPS 2.12 2.29 3.34 0.99 1.63 2.71 4.06 -10.25%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 28/09/22 28/09/21 28/09/20 24/09/19 20/09/18 07/09/17 02/09/16 -
Price 0.815 2.51 3.59 1.10 1.42 3.02 2.82 -
P/RPS 0.56 1.74 3.02 0.95 1.23 2.04 2.45 -21.79%
P/EPS 7.93 14.58 20.91 24.10 64.37 19.60 16.87 -11.81%
EY 12.61 6.86 4.78 4.15 1.55 5.10 5.93 13.39%
DY 0.00 3.19 1.89 0.91 1.41 1.99 2.84 -
P/NAPS 0.75 2.48 3.94 1.34 1.65 2.62 3.27 -21.75%

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