[SCGM] YoY Cumulative Quarter Result on 31-Jan-2018 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
13-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 49.75%
YoY- -9.33%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 180,759 160,821 168,869 159,186 125,878 101,018 80,764 14.35%
PBT 27,335 10,011 3,145 18,244 20,000 20,660 13,580 12.35%
Tax -1,355 403 -1,125 -1,999 -2,083 -3,928 -3,150 -13.10%
NP 25,980 10,414 2,020 16,245 17,917 16,732 10,430 16.41%
-
NP to SH 25,980 10,414 2,020 16,245 17,917 16,732 10,430 16.41%
-
Tax Rate 4.96% -4.03% 35.77% 10.96% 10.42% 19.01% 23.20% -
Total Cost 154,779 150,407 166,849 142,941 107,961 84,286 70,334 14.03%
-
Net Worth 186,399 164,369 164,502 170,585 120,995 102,354 75,801 16.16%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 10,398 3,372 2,409 8,694 7,922 10,426 5,598 10.86%
Div Payout % 40.02% 32.38% 119.28% 53.52% 44.22% 62.32% 53.68% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 186,399 164,369 164,502 170,585 120,995 102,354 75,801 16.16%
NOSH 193,599 193,599 193,599 193,599 132,033 122,668 79,984 15.85%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 14.37% 6.48% 1.20% 10.21% 14.23% 16.56% 12.91% -
ROE 13.94% 6.34% 1.23% 9.52% 14.81% 16.35% 13.76% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 93.87 83.46 87.61 82.39 95.34 82.35 100.97 -1.20%
EPS 13.49 5.41 1.05 9.19 13.57 13.64 13.04 0.56%
DPS 5.40 1.75 1.25 4.50 6.00 8.50 7.00 -4.22%
NAPS 0.968 0.853 0.8534 0.8829 0.9164 0.8344 0.9477 0.35%
Adjusted Per Share Value based on latest NOSH - 193,599
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 93.37 83.07 87.23 82.22 65.02 52.18 41.72 14.35%
EPS 13.42 5.38 1.04 8.39 9.25 8.64 5.39 16.40%
DPS 5.37 1.74 1.24 4.49 4.09 5.39 2.89 10.86%
NAPS 0.9628 0.849 0.8497 0.8811 0.625 0.5287 0.3915 16.16%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 2.18 1.38 1.26 2.29 3.40 3.05 2.34 -
P/RPS 2.32 1.65 1.44 2.78 3.57 3.70 2.32 0.00%
P/EPS 16.16 25.53 120.24 27.24 25.06 22.36 17.94 -1.72%
EY 6.19 3.92 0.83 3.67 3.99 4.47 5.57 1.77%
DY 2.48 1.27 0.99 1.97 1.76 2.79 2.99 -3.06%
P/NAPS 2.25 1.62 1.48 2.59 3.71 3.66 2.47 -1.54%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/03/21 30/03/20 26/03/19 13/03/18 15/03/17 14/03/16 18/03/15 -
Price 1.86 1.37 1.14 1.90 3.82 3.07 2.69 -
P/RPS 1.98 1.64 1.30 2.31 4.01 3.73 2.66 -4.79%
P/EPS 13.79 25.35 108.79 22.60 28.15 22.51 20.63 -6.48%
EY 7.25 3.94 0.92 4.43 3.55 4.44 4.85 6.92%
DY 2.90 1.28 1.10 2.37 1.57 2.77 2.60 1.83%
P/NAPS 1.92 1.61 1.34 2.15 4.17 3.68 2.84 -6.31%

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