[SCGM] YoY TTM Result on 31-Jan-2018 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
13-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- -6.91%
YoY- -0.23%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 230,421 211,521 217,100 212,093 158,365 126,887 104,549 14.06%
PBT 33,204 5,180 4,027 24,848 25,097 26,847 17,600 11.14%
Tax -361 -1,905 -1,857 -3,519 -3,718 -4,978 -4,656 -34.67%
NP 32,843 3,275 2,170 21,329 21,379 21,869 12,944 16.77%
-
NP to SH 32,843 3,275 2,170 21,329 21,379 21,869 12,944 16.77%
-
Tax Rate 1.09% 36.78% 46.11% 14.16% 14.81% 18.54% 26.45% -
Total Cost 197,578 208,246 214,930 190,764 136,986 105,018 91,605 13.65%
-
Net Worth 186,399 164,369 164,502 170,585 120,916 106,806 75,816 16.15%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 13,288 3,854 5,301 10,791 10,559 12,643 4,015 22.05%
Div Payout % 40.46% 117.68% 244.30% 50.60% 49.39% 57.81% 31.03% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 186,399 164,369 164,502 170,585 120,916 106,806 75,816 16.15%
NOSH 193,599 193,599 193,599 193,599 131,947 128,003 80,000 15.85%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 14.25% 1.55% 1.00% 10.06% 13.50% 17.24% 12.38% -
ROE 17.62% 1.99% 1.32% 12.50% 17.68% 20.48% 17.07% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 119.66 109.77 112.63 109.77 120.02 99.13 130.69 -1.45%
EPS 17.06 1.70 1.13 11.04 16.20 17.08 16.18 0.88%
DPS 6.90 2.00 2.75 5.59 8.00 9.88 5.02 5.43%
NAPS 0.968 0.853 0.8534 0.8829 0.9164 0.8344 0.9477 0.35%
Adjusted Per Share Value based on latest NOSH - 193,599
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 119.02 109.26 112.14 109.55 81.80 65.54 54.00 14.06%
EPS 16.96 1.69 1.12 11.02 11.04 11.30 6.69 16.75%
DPS 6.86 1.99 2.74 5.57 5.45 6.53 2.07 22.08%
NAPS 0.9628 0.849 0.8497 0.8811 0.6246 0.5517 0.3916 16.15%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 2.18 1.38 1.26 2.29 3.40 3.05 2.34 -
P/RPS 1.82 1.26 1.12 2.09 2.83 3.08 1.79 0.27%
P/EPS 12.78 81.20 111.93 20.74 20.98 17.85 14.46 -2.03%
EY 7.82 1.23 0.89 4.82 4.77 5.60 6.91 2.08%
DY 3.17 1.45 2.18 2.44 2.35 3.24 2.15 6.67%
P/NAPS 2.25 1.62 1.48 2.59 3.71 3.66 2.47 -1.54%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/03/21 30/03/20 26/03/19 13/03/18 15/03/17 14/03/16 18/03/15 -
Price 1.86 1.37 1.14 1.90 3.82 3.07 2.69 -
P/RPS 1.55 1.25 1.01 1.73 3.18 3.10 2.06 -4.62%
P/EPS 10.91 80.61 101.27 17.21 23.58 17.97 16.63 -6.77%
EY 9.17 1.24 0.99 5.81 4.24 5.57 6.01 7.28%
DY 3.71 1.46 2.41 2.94 2.09 3.22 1.87 12.08%
P/NAPS 1.92 1.61 1.34 2.15 4.17 3.68 2.84 -6.31%

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