[SCGM] YoY Cumulative 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- 94.4%
YoY- -9.86%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 141,844 118,234 109,185 113,232 105,770 79,891 63,755 14.24%
PBT 19,752 19,414 6,373 3,652 12,799 12,957 11,779 8.98%
Tax -3,638 -1,538 -140 -938 -1,951 -2,020 -2,100 9.58%
NP 16,114 17,876 6,233 2,714 10,848 10,937 9,679 8.85%
-
NP to SH 16,114 17,876 6,233 2,714 10,848 10,937 9,679 8.85%
-
Tax Rate 18.42% 7.92% 2.20% 25.68% 15.24% 15.59% 17.83% -
Total Cost 125,730 100,358 102,952 110,518 94,922 68,954 54,076 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 7,124 6,161 2,408 1,927 5,759 5,280 10,794 -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 8.11% 9.87% 3.85% 1.63% 6.46% 9.38% 12.72% -
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 73.66 61.40 56.66 58.74 55.09 60.52 53.16 5.58%
EPS 8.37 9.28 3.24 1.41 6.43 8.29 8.07 0.60%
DPS 3.70 3.20 1.25 1.00 3.00 4.00 9.00 -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 73.27 61.07 56.40 58.49 54.63 41.27 32.93 14.24%
EPS 8.32 9.23 3.22 1.40 5.60 5.65 5.00 8.84%
DPS 3.68 3.18 1.24 1.00 2.98 2.73 5.58 -6.69%
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 3.54 4.71 2.26 1.99 5.23 5.55 5.17 -6.11%
P/EPS 31.19 31.13 39.57 83.10 50.97 40.55 34.08 -1.46%
EY 3.21 3.21 2.53 1.20 1.96 2.47 2.93 1.53%
DY 1.42 1.11 0.98 0.85 1.04 1.19 3.27 -12.96%
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 3.29 4.04 2.75 2.16 4.94 5.50 5.31 -7.66%
P/EPS 28.92 26.71 48.23 90.20 48.14 40.19 34.94 -3.09%
EY 3.46 3.74 2.07 1.11 2.08 2.49 2.86 3.22%
DY 1.53 1.29 0.80 0.79 1.10 1.20 3.19 -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