[SCGM] QoQ Annualized Quarter Result on 31-Jan-2020 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
30-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- 11.39%
YoY- 415.54%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 236,468 228,892 210,483 214,428 218,370 222,644 219,569 5.04%
PBT 38,828 34,696 15,880 13,348 12,746 8,820 -1,686 -
Tax -3,076 -1,632 1,397 537 -280 -24 -3,433 -7.02%
NP 35,752 33,064 17,277 13,885 12,466 8,796 -5,119 -
-
NP to SH 35,752 33,064 17,277 13,885 12,466 8,796 -5,119 -
-
Tax Rate 7.92% 4.70% -8.80% -4.02% 2.20% 0.27% - -
Total Cost 200,716 195,828 193,206 200,542 205,904 213,848 224,688 -7.21%
-
Net Worth 181,180 175,519 170,266 164,369 162,095 158,550 156,888 10.02%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div 12,323 13,094 6,262 4,496 4,817 1,926 2,891 161.74%
Div Payout % 34.47% 39.60% 36.25% 32.38% 38.64% 21.91% 0.00% -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 181,180 175,519 170,266 164,369 162,095 158,550 156,888 10.02%
NOSH 193,599 193,599 193,599 193,599 193,599 193,599 193,599 0.00%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 15.12% 14.45% 8.21% 6.48% 5.71% 3.95% -2.33% -
ROE 19.73% 18.84% 10.15% 8.45% 7.69% 5.55% -3.26% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 122.80 118.87 109.23 111.28 113.32 115.54 113.91 5.11%
EPS 18.56 17.16 8.97 7.21 6.48 4.56 -2.66 -
DPS 6.40 6.80 3.25 2.33 2.50 1.00 1.50 161.90%
NAPS 0.9409 0.9115 0.8836 0.853 0.8412 0.8228 0.8139 10.10%
Adjusted Per Share Value based on latest NOSH - 193,599
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 122.14 118.23 108.72 110.76 112.80 115.00 113.41 5.04%
EPS 18.47 17.08 8.92 7.17 6.44 4.54 -2.64 -
DPS 6.37 6.76 3.23 2.32 2.49 1.00 1.49 162.25%
NAPS 0.9359 0.9066 0.8795 0.849 0.8373 0.819 0.8104 10.02%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 2.89 3.04 1.45 1.38 1.28 0.815 0.99 -
P/RPS 2.35 2.56 1.33 1.24 1.13 0.71 0.87 93.37%
P/EPS 15.57 17.70 16.17 19.15 19.79 17.85 -37.28 -
EY 6.42 5.65 6.18 5.22 5.05 5.60 -2.68 -
DY 2.21 2.24 2.24 1.69 1.95 1.23 1.52 28.19%
P/NAPS 3.07 3.34 1.64 1.62 1.52 0.99 1.22 84.48%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 21/12/20 28/09/20 29/06/20 30/03/20 09/12/19 24/09/19 27/06/19 -
Price 2.48 3.59 1.98 1.37 1.56 1.10 0.90 -
P/RPS 2.02 3.02 1.81 1.23 1.38 0.95 0.79 86.45%
P/EPS 13.36 20.91 22.08 19.01 24.11 24.10 -33.89 -
EY 7.49 4.78 4.53 5.26 4.15 4.15 -2.95 -
DY 2.58 1.89 1.64 1.70 1.60 0.91 1.67 33.46%
P/NAPS 2.64 3.94 2.24 1.61 1.85 1.34 1.11 77.71%

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