[SCGM] YoY Cumulative Quarter Result on 31-Jan-2020 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
30-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- 67.08%
YoY- 415.54%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 91,583 213,158 180,759 160,821 168,869 159,186 125,878 -5.16%
PBT 315,391 27,272 27,335 10,011 3,145 18,244 20,000 58.32%
Tax -2,269 -4,874 -1,355 403 -1,125 -1,999 -2,083 1.43%
NP 313,122 22,398 25,980 10,414 2,020 16,245 17,917 61.05%
-
NP to SH 313,122 22,398 25,980 10,414 2,020 16,245 17,917 61.05%
-
Tax Rate 0.72% 17.87% 4.96% -4.03% 35.77% 10.96% 10.42% -
Total Cost -221,539 190,760 154,779 150,407 166,849 142,941 107,961 -
-
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 - 9,820 10,398 3,372 2,409 8,694 7,922 -
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 264.23% 11.10% 13.94% 6.34% 1.23% 9.52% 14.81% -
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 47.56 110.70 93.87 83.46 87.61 82.39 95.34 -10.93%
EPS 162.61 11.63 13.49 5.41 1.05 9.19 13.57 51.24%
DPS 0.00 5.10 5.40 1.75 1.25 4.50 6.00 -
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 47.31 110.10 93.37 83.07 87.23 82.22 65.02 -5.15%
EPS 161.74 11.57 13.42 5.38 1.04 8.39 9.25 61.07%
DPS 0.00 5.07 5.37 1.74 1.24 4.49 4.09 -
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 1.49 1.88 2.32 1.65 1.44 2.78 3.57 -13.54%
P/EPS 0.44 17.88 16.16 25.53 120.24 27.24 25.06 -49.00%
EY 229.03 5.59 6.19 3.92 0.83 3.67 3.99 96.34%
DY 0.00 2.45 2.48 1.27 0.99 1.97 1.76 -
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 1.25 1.97 1.98 1.64 1.30 2.31 4.01 -17.64%
P/EPS 0.37 18.74 13.79 25.35 108.79 22.60 28.15 -51.40%
EY 273.29 5.34 7.25 3.94 0.92 4.43 3.55 106.18%
DY 0.00 2.34 2.90 1.28 1.10 2.37 1.57 -
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