[SCGM] YoY TTM Result on 31-Jul-2019 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
24-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- 22.19%
YoY- -133.57%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 285,488 258,582 212,045 219,424 209,559 194,573 141,744 12.37%
PBT 34,827 38,333 22,349 -994 13,931 26,876 26,257 4.81%
Tax -7,301 -4,709 995 -2,989 -2,065 -3,795 -5,437 5.03%
NP 27,526 33,624 23,344 -3,983 11,866 23,081 20,820 4.76%
-
NP to SH 27,526 33,624 23,344 -3,983 11,866 23,081 20,820 4.76%
-
Tax Rate 20.96% 12.28% -4.45% - 14.82% 14.12% 20.71% -
Total Cost 257,962 224,958 188,701 223,407 197,693 171,492 120,924 13.45%
-
Net Worth 209,968 194,794 175,519 158,550 165,485 167,488 113,721 10.75%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div 8,511 14,249 9,054 2,409 9,633 10,292 13,925 -7.87%
Div Payout % 30.92% 42.38% 38.79% 0.00% 81.19% 44.59% 66.88% -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 209,968 194,794 175,519 158,550 165,485 167,488 113,721 10.75%
NOSH 193,599 193,599 193,599 193,599 193,599 193,599 131,866 6.60%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 9.64% 13.00% 11.01% -1.82% 5.66% 11.86% 14.69% -
ROE 13.11% 17.26% 13.30% -2.51% 7.17% 13.78% 18.31% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 148.26 134.29 110.12 113.87 108.71 134.00 107.49 5.50%
EPS 14.29 17.46 12.12 -2.07 6.16 15.90 15.79 -1.64%
DPS 4.42 7.40 4.70 1.25 5.00 7.09 10.56 -13.50%
NAPS 1.0904 1.0116 0.9115 0.8228 0.8585 1.1535 0.8624 3.98%
Adjusted Per Share Value based on latest NOSH - 193,599
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 147.46 133.57 109.53 113.34 108.24 100.50 73.22 12.37%
EPS 14.22 17.37 12.06 -2.06 6.13 11.92 10.75 4.77%
DPS 4.40 7.36 4.68 1.24 4.98 5.32 7.19 -7.85%
NAPS 1.0846 1.0062 0.9066 0.819 0.8548 0.8651 0.5874 10.75%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 2.31 2.32 3.04 0.815 1.40 3.13 3.50 -
P/RPS 1.56 1.73 2.76 0.72 1.29 2.34 3.26 -11.55%
P/EPS 16.16 13.29 25.08 -39.43 22.74 19.69 22.17 -5.13%
EY 6.19 7.53 3.99 -2.54 4.40 5.08 4.51 5.41%
DY 1.91 3.19 1.55 1.53 3.57 2.26 3.02 -7.34%
P/NAPS 2.12 2.29 3.34 0.99 1.63 2.71 4.06 -10.25%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 28/09/22 28/09/21 28/09/20 24/09/19 20/09/18 07/09/17 02/09/16 -
Price 0.815 2.51 3.59 1.10 1.42 3.02 2.82 -
P/RPS 0.55 1.87 3.26 0.97 1.31 2.25 2.62 -22.89%
P/EPS 5.70 14.37 29.61 -53.22 23.07 19.00 17.86 -17.32%
EY 17.54 6.96 3.38 -1.88 4.34 5.26 5.60 20.94%
DY 5.42 2.95 1.31 1.14 3.52 2.35 3.74 6.37%
P/NAPS 0.75 2.48 3.94 1.34 1.65 2.62 3.27 -21.75%

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