[SCGM] YoY 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- -5.6%
YoY- -18.57%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Quarter Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 72,542 61,011 53,524 57,426 52,106 42,015 34,118 13.38%
PBT 9,872 10,740 4,168 2,139 6,091 6,521 5,843 9.12%
Tax -2,047 -1,130 -134 -488 -835 -1,096 -1,050 11.75%
NP 7,825 9,610 4,034 1,651 5,256 5,425 4,793 8.50%
-
NP to SH 7,825 9,610 4,034 1,651 5,256 5,425 4,793 8.50%
-
Tax Rate 20.74% 10.52% 3.21% 22.81% 13.71% 16.81% 17.97% -
Total Cost 64,717 51,401 49,490 55,775 46,850 36,590 29,325 14.08%
-
Net Worth 198,780 181,180 162,095 166,179 167,968 116,621 76,207 17.30%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div 3,273 2,888 1,926 963 2,879 2,640 4,805 -6.19%
Div Payout % 41.83% 30.06% 47.77% 58.38% 54.79% 48.66% 100.25% -
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 76,207 17.30%
NOSH 193,599 193,599 193,599 193,599 193,599 132,000 120,125 8.27%
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 10.79% 15.75% 7.54% 2.88% 10.09% 12.91% 14.05% -
ROE 3.94% 5.30% 2.49% 0.99% 3.13% 4.65% 6.29% -
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 37.67 31.68 27.78 29.79 27.14 31.83 28.40 4.81%
EPS 4.07 4.99 2.09 0.86 2.74 4.11 3.99 0.33%
DPS 1.70 1.50 1.00 0.50 1.50 2.00 4.00 -13.27%
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 37.47 31.51 27.65 29.66 26.91 21.70 17.62 13.38%
EPS 4.04 4.96 2.08 0.85 2.71 2.80 2.48 8.46%
DPS 1.69 1.49 1.00 0.50 1.49 1.36 2.48 -6.18%
NAPS 1.0268 0.9359 0.8373 0.8584 0.8676 0.6024 0.3936 17.31%
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 6.93 9.12 4.61 3.93 10.61 10.56 9.68 -5.41%
P/EPS 64.23 57.91 61.14 136.60 105.20 81.75 68.92 -1.16%
EY 1.56 1.73 1.64 0.73 0.95 1.22 1.45 1.22%
DY 0.65 0.52 0.78 0.43 0.52 0.60 1.45 -12.50%
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 6.42 7.83 5.62 4.26 10.02 10.46 9.93 -7.00%
P/EPS 59.55 49.69 74.52 148.28 99.35 81.02 70.68 -2.81%
EY 1.68 2.01 1.34 0.67 1.01 1.23 1.41 2.96%
DY 0.70 0.60 0.64 0.39 0.55 0.60 1.42 -11.11%
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