[SCGM] YoY Quarter Result on 30-Apr-2022 [#4]

Announcement Date
29-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
30-Apr-2022 [#4]
Profit Trend
QoQ- 34.75%
YoY- 11.11%
View:
Show?
Quarter Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 71,538 65,744 49,662 50,700 48,231 52,907 32,487 14.05%
PBT 10,750 9,792 5,869 -4,831 882 6,604 5,097 13.23%
Tax -2,282 -2,171 994 -2,308 -732 -1,520 -1,635 5.71%
NP 8,468 7,621 6,863 -7,139 150 5,084 3,462 16.06%
-
NP to SH 8,468 7,621 6,863 -7,139 150 5,084 3,462 16.06%
-
Tax Rate 21.23% 22.17% -16.94% - 82.99% 23.02% 32.08% -
Total Cost 63,070 58,123 42,799 57,839 48,081 47,823 29,025 13.80%
-
Net Worth 207,561 189,788 170,266 156,888 167,339 160,930 111,074 10.97%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div 2,541 3,273 2,890 481 2,891 2,835 2,642 -0.64%
Div Payout % 30.02% 42.95% 42.12% 0.00% 1,927.87% 55.78% 76.34% -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 207,561 189,788 170,266 156,888 167,339 160,930 111,074 10.97%
NOSH 193,599 193,599 193,599 193,599 193,599 145,200 132,137 6.56%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 11.84% 11.59% 13.82% -14.08% 0.31% 9.61% 10.66% -
ROE 4.08% 4.02% 4.03% -4.55% 0.09% 3.16% 3.12% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 37.15 34.14 25.77 26.30 25.02 37.31 24.59 7.11%
EPS 4.40 3.96 3.56 -3.70 0.08 3.59 2.62 9.02%
DPS 1.32 1.70 1.50 0.25 1.50 2.00 2.00 -6.68%
NAPS 1.0779 0.9856 0.8836 0.8139 0.868 1.135 0.8406 4.22%
Adjusted Per Share Value based on latest NOSH - 193,599
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 36.95 33.96 25.65 26.19 24.91 27.33 16.78 14.05%
EPS 4.37 3.94 3.54 -3.69 0.08 2.63 1.79 16.03%
DPS 1.31 1.69 1.49 0.25 1.49 1.46 1.37 -0.74%
NAPS 1.0721 0.9803 0.8795 0.8104 0.8644 0.8313 0.5737 10.97%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 2.25 2.24 1.45 0.99 1.50 4.05 2.96 -
P/RPS 6.06 6.56 5.63 3.76 6.00 10.85 12.04 -10.80%
P/EPS 51.16 56.60 40.71 -26.73 1,927.87 112.95 112.98 -12.36%
EY 1.95 1.77 2.46 -3.74 0.05 0.89 0.89 13.95%
DY 0.59 0.76 1.03 0.25 1.00 0.49 0.68 -2.33%
P/NAPS 2.09 2.27 1.64 1.22 1.73 3.57 3.52 -8.31%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/06/22 28/06/21 29/06/20 27/06/19 02/07/18 21/06/17 23/06/16 -
Price 2.29 2.45 1.98 0.90 1.37 4.09 3.61 -
P/RPS 6.16 7.18 7.68 3.42 5.48 10.96 14.68 -13.46%
P/EPS 52.07 61.90 55.59 -24.30 1,760.79 114.07 137.79 -14.96%
EY 1.92 1.62 1.80 -4.12 0.06 0.88 0.73 17.48%
DY 0.58 0.69 0.76 0.28 1.09 0.49 0.55 0.88%
P/NAPS 2.12 2.49 2.24 1.11 1.58 3.60 4.29 -11.07%

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