[SCGM] YoY Annualized Quarter Result on 31-Oct-2021 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- -2.8%
YoY- -9.86%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 283,688 236,468 218,370 226,464 211,540 159,782 127,510 14.24%
PBT 39,504 38,828 12,746 7,304 25,598 25,914 23,558 8.98%
Tax -7,276 -3,076 -280 -1,876 -3,902 -4,040 -4,200 9.58%
NP 32,228 35,752 12,466 5,428 21,696 21,874 19,358 8.85%
-
NP to SH 32,228 35,752 12,466 5,428 21,696 21,874 19,358 8.85%
-
Tax Rate 18.42% 7.92% 2.20% 25.68% 15.24% 15.59% 17.83% -
Total Cost 251,460 200,716 205,904 221,036 189,844 137,908 108,152 15.08%
-
Net Worth 198,780 181,180 162,095 166,179 167,968 116,621 76,088 17.33%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div 14,249 12,323 4,817 3,855 11,519 10,560 21,588 -6.68%
Div Payout % 44.21% 34.47% 38.64% 71.02% 53.09% 48.28% 111.52% -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 198,780 181,180 162,095 166,179 167,968 116,621 76,088 17.33%
NOSH 193,599 193,599 193,599 193,599 193,599 132,000 119,938 8.29%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 11.36% 15.12% 5.71% 2.40% 10.26% 13.69% 15.18% -
ROE 16.21% 19.73% 7.69% 3.27% 12.92% 18.76% 25.44% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 147.32 122.80 113.32 117.48 110.19 121.05 106.31 5.58%
EPS 16.74 18.56 6.48 2.82 12.86 16.58 16.14 0.60%
DPS 7.40 6.40 2.50 2.00 6.00 8.00 18.00 -13.75%
NAPS 1.0323 0.9409 0.8412 0.8621 0.8749 0.8835 0.6344 8.44%
Adjusted Per Share Value based on latest NOSH - 193,599
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 146.53 122.14 112.80 116.98 109.27 82.53 65.86 14.24%
EPS 16.65 18.47 6.44 2.80 11.21 11.30 10.00 8.86%
DPS 7.36 6.37 2.49 1.99 5.95 5.45 11.15 -6.68%
NAPS 1.0268 0.9359 0.8373 0.8584 0.8676 0.6024 0.393 17.34%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 2.61 2.89 1.28 1.17 2.88 3.36 2.75 -
P/RPS 1.77 2.35 1.13 1.00 2.61 2.78 2.59 -6.14%
P/EPS 15.59 15.57 19.79 41.55 25.48 20.28 17.04 -1.46%
EY 6.41 6.42 5.05 2.41 3.92 4.93 5.87 1.47%
DY 2.84 2.21 1.95 1.71 2.08 2.38 6.55 -12.99%
P/NAPS 2.53 3.07 1.52 1.36 3.29 3.80 4.33 -8.55%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 28/12/21 21/12/20 09/12/19 13/12/18 07/12/17 08/12/16 09/12/15 -
Price 2.42 2.48 1.56 1.27 2.72 3.33 2.82 -
P/RPS 1.64 2.02 1.38 1.08 2.47 2.75 2.65 -7.67%
P/EPS 14.46 13.36 24.11 45.10 24.07 20.10 17.47 -3.09%
EY 6.92 7.49 4.15 2.22 4.15 4.98 5.72 3.22%
DY 3.06 2.58 1.60 1.57 2.21 2.40 6.38 -11.51%
P/NAPS 2.34 2.64 1.85 1.47 3.11 3.77 4.45 -10.14%

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