[SCGM] YoY TTM 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- -5.31%
YoY- 10.09%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 270,113 219,532 215,522 214,879 204,664 149,641 116,988 14.95%
PBT 37,465 28,921 1,035 9,979 26,446 26,935 22,864 8.57%
Tax -5,626 -1 -2,635 -1,718 -3,534 -5,483 -4,200 4.98%
NP 31,839 28,920 -1,600 8,261 22,912 21,452 18,664 9.30%
-
NP to SH 31,839 28,920 -1,600 8,261 22,912 21,452 18,664 9.30%
-
Tax Rate 15.02% 0.00% 254.59% 17.22% 13.36% 20.36% 18.37% -
Total Cost 238,274 190,612 217,122 206,618 181,752 128,189 98,324 15.88%
-
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 14,634 10,015 3,372 7,717 10,532 11,760 12,803 2.25%
Div Payout % 45.96% 34.63% 0.00% 93.42% 45.97% 54.82% 68.60% -
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 11.79% 13.17% -0.74% 3.84% 11.19% 14.34% 15.95% -
ROE 16.02% 15.96% -0.99% 4.97% 13.64% 18.39% 24.49% -
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 140.27 114.01 111.85 111.47 106.60 113.36 97.39 6.26%
EPS 16.53 15.02 -0.83 4.29 11.93 16.25 15.54 1.03%
DPS 7.60 5.20 1.75 4.00 5.49 8.91 10.66 -5.47%
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 139.52 113.40 111.32 110.99 105.72 77.29 60.43 14.94%
EPS 16.45 14.94 -0.83 4.27 11.83 11.08 9.64 9.30%
DPS 7.56 5.17 1.74 3.99 5.44 6.07 6.61 2.26%
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 1.86 2.53 1.14 1.05 2.70 2.96 2.82 -6.69%
P/EPS 15.79 19.24 -154.16 27.30 24.13 20.67 17.70 -1.88%
EY 6.34 5.20 -0.65 3.66 4.14 4.84 5.65 1.93%
DY 2.91 1.80 1.37 3.42 1.90 2.65 3.88 -4.67%
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 1.73 2.18 1.39 1.14 2.55 2.94 2.90 -8.24%
P/EPS 14.64 16.51 -187.88 29.63 22.79 20.49 18.15 -3.51%
EY 6.83 6.06 -0.53 3.37 4.39 4.88 5.51 3.64%
DY 3.14 2.10 1.12 3.15 2.02 2.68 3.78 -3.04%
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