[SCGM] YoY Quarter Result on 31-Jan-2021 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- -15.67%
YoY- 93.83%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Quarter Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 0 71,314 62,525 51,636 55,637 53,416 45,987 -
PBT 13,272 7,520 7,921 3,638 -507 5,445 7,043 11.13%
Tax -235 -1,236 183 543 -187 -48 -63 24.52%
NP 13,037 6,284 8,104 4,181 -694 5,397 6,980 10.96%
-
NP to SH 13,037 6,284 8,104 4,181 -694 5,397 6,980 10.96%
-
Tax Rate 1.77% 16.44% -2.31% -14.93% - 0.88% 0.89% -
Total Cost -13,037 65,030 54,421 47,455 56,331 48,019 39,007 -
-
Net Worth 118,502 201,784 186,399 164,369 164,502 170,585 120,916 -0.33%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div - 2,695 4,236 963 481 2,898 2,638 -
Div Payout % - 42.90% 52.27% 23.04% 0.00% 53.70% 37.81% -
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 118,502 201,784 186,399 164,369 164,502 170,585 120,916 -0.33%
NOSH 193,599 193,599 193,599 193,599 193,599 193,599 131,947 6.59%
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 0.00% 8.81% 12.96% 8.10% -1.25% 10.10% 15.18% -
ROE 11.00% 3.11% 4.35% 2.54% -0.42% 3.16% 5.77% -
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 0.00 37.03 32.47 26.80 28.86 27.65 34.85 -
EPS 6.77 3.26 4.21 2.17 -0.36 2.79 5.29 4.19%
DPS 0.00 1.40 2.20 0.50 0.25 1.50 2.00 -
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 0.00 36.84 32.30 26.67 28.74 27.59 23.75 -
EPS 6.73 3.25 4.19 2.16 -0.36 2.79 3.61 10.93%
DPS 0.00 1.39 2.19 0.50 0.25 1.50 1.36 -
NAPS 0.6121 1.0423 0.9628 0.849 0.8497 0.8811 0.6246 -0.33%
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 0.00 5.62 6.71 5.15 4.37 8.28 9.76 -
P/EPS 10.49 63.74 51.80 63.60 -349.97 81.98 64.27 -26.06%
EY 9.54 1.57 1.93 1.57 -0.29 1.22 1.56 35.21%
DY 0.00 0.67 1.01 0.36 0.20 0.66 0.59 -
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 0.00 5.89 5.73 5.11 3.95 6.87 10.96 -
P/EPS 8.79 66.80 44.20 63.14 -316.64 68.02 72.21 -29.58%
EY 11.38 1.50 2.26 1.58 -0.32 1.47 1.38 42.11%
DY 0.00 0.64 1.18 0.36 0.22 0.79 0.52 -
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