[SCGM] YoY Cumulative Quarter Result on 30-Apr-2017 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
21-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- 28.38%
YoY- 13.9%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 210,483 219,569 207,417 178,785 133,505 106,632 100,300 13.13%
PBT 15,880 -1,686 19,126 26,604 25,757 20,607 15,006 0.94%
Tax 1,397 -3,433 -2,731 -3,603 -5,563 -5,150 -3,516 -
NP 17,277 -5,119 16,395 23,001 20,194 15,457 11,490 7.02%
-
NP to SH 17,277 -5,119 16,395 23,001 20,194 15,457 11,490 7.02%
-
Tax Rate -8.80% - 14.28% 13.54% 21.60% 24.99% 23.43% -
Total Cost 193,206 224,688 191,022 155,784 113,311 91,175 88,810 13.81%
-
Net Worth 170,266 156,888 167,339 160,930 105,043 73,633 73,396 15.04%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 6,262 2,891 11,567 11,343 14,995 5,598 - -
Div Payout % 36.25% 0.00% 70.55% 49.32% 74.26% 36.22% - -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 170,266 156,888 167,339 160,930 105,043 73,633 73,396 15.04%
NOSH 193,599 193,599 193,599 145,200 124,962 79,984 80,013 15.85%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 8.21% -2.33% 7.90% 12.87% 15.13% 14.50% 11.46% -
ROE 10.15% -3.26% 9.80% 14.29% 19.22% 20.99% 15.65% -
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 109.23 113.91 107.59 126.09 106.84 133.32 125.35 -2.26%
EPS 8.97 -2.66 9.07 17.12 16.16 19.32 14.36 -7.53%
DPS 3.25 1.50 6.00 8.00 12.00 7.00 0.00 -
NAPS 0.8836 0.8139 0.868 1.135 0.8406 0.9206 0.9173 -0.62%
Adjusted Per Share Value based on latest NOSH - 145,200
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 108.72 113.41 107.14 92.35 68.96 55.08 51.81 13.13%
EPS 8.92 -2.64 8.47 11.88 10.43 7.98 5.93 7.03%
DPS 3.23 1.49 5.97 5.86 7.75 2.89 0.00 -
NAPS 0.8795 0.8104 0.8644 0.8313 0.5426 0.3803 0.3791 15.04%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 1.45 0.99 1.50 4.05 2.96 2.72 1.47 -
P/RPS 1.33 0.87 1.39 3.21 2.77 2.04 1.17 2.15%
P/EPS 16.17 -37.28 17.64 24.97 18.32 14.08 10.24 7.90%
EY 6.18 -2.68 5.67 4.01 5.46 7.10 9.77 -7.34%
DY 2.24 1.52 4.00 1.98 4.05 2.57 0.00 -
P/NAPS 1.64 1.22 1.73 3.57 3.52 2.95 1.60 0.41%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 29/06/20 27/06/19 02/07/18 21/06/17 23/06/16 22/06/15 23/06/14 -
Price 1.98 0.90 1.37 4.09 3.61 3.37 2.04 -
P/RPS 1.81 0.79 1.27 3.24 3.38 2.53 1.63 1.75%
P/EPS 22.08 -33.89 16.11 25.21 22.34 17.44 14.21 7.61%
EY 4.53 -2.95 6.21 3.97 4.48 5.73 7.04 -7.07%
DY 1.64 1.67 4.38 1.96 3.32 2.08 0.00 -
P/NAPS 2.24 1.11 1.58 3.60 4.29 3.66 2.22 0.14%

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