[SCGM] QoQ Annualized Quarter 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- 271.83%
YoY- 106.87%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 210,483 214,428 218,370 222,644 219,569 225,158 226,464 -4.76%
PBT 15,880 13,348 12,746 8,820 -1,686 4,193 7,304 67.90%
Tax 1,397 537 -280 -24 -3,433 -1,500 -1,876 -
NP 17,277 13,885 12,466 8,796 -5,119 2,693 5,428 116.53%
-
NP to SH 17,277 13,885 12,466 8,796 -5,119 2,693 5,428 116.53%
-
Tax Rate -8.80% -4.02% 2.20% 0.27% - 35.77% 25.68% -
Total Cost 193,206 200,542 205,904 213,848 224,688 222,465 221,036 -8.58%
-
Net Worth 170,266 164,369 162,095 158,550 156,888 164,502 166,179 1.63%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div 6,262 4,496 4,817 1,926 2,891 3,212 3,855 38.22%
Div Payout % 36.25% 32.38% 38.64% 21.91% 0.00% 119.28% 71.02% -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 170,266 164,369 162,095 158,550 156,888 164,502 166,179 1.63%
NOSH 193,599 193,599 193,599 193,599 193,599 193,599 193,599 0.00%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 8.21% 6.48% 5.71% 3.95% -2.33% 1.20% 2.40% -
ROE 10.15% 8.45% 7.69% 5.55% -3.26% 1.64% 3.27% -
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 109.23 111.28 113.32 115.54 113.91 116.81 117.48 -4.74%
EPS 8.97 7.21 6.48 4.56 -2.66 1.40 2.82 116.43%
DPS 3.25 2.33 2.50 1.00 1.50 1.67 2.00 38.26%
NAPS 0.8836 0.853 0.8412 0.8228 0.8139 0.8534 0.8621 1.65%
Adjusted Per Share Value based on latest NOSH - 193,599
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 108.72 110.76 112.80 115.00 113.41 116.30 116.98 -4.76%
EPS 8.92 7.17 6.44 4.54 -2.64 1.39 2.80 116.65%
DPS 3.23 2.32 2.49 1.00 1.49 1.66 1.99 38.15%
NAPS 0.8795 0.849 0.8373 0.819 0.8104 0.8497 0.8584 1.63%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 1.45 1.38 1.28 0.815 0.99 1.26 1.17 -
P/RPS 1.33 1.24 1.13 0.71 0.87 1.08 1.00 20.96%
P/EPS 16.17 19.15 19.79 17.85 -37.28 90.18 41.55 -46.72%
EY 6.18 5.22 5.05 5.60 -2.68 1.11 2.41 87.45%
DY 2.24 1.69 1.95 1.23 1.52 1.32 1.71 19.74%
P/NAPS 1.64 1.62 1.52 0.99 1.22 1.48 1.36 13.30%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 29/06/20 30/03/20 09/12/19 24/09/19 27/06/19 26/03/19 13/12/18 -
Price 1.98 1.37 1.56 1.10 0.90 1.14 1.27 -
P/RPS 1.81 1.23 1.38 0.95 0.79 0.98 1.08 41.13%
P/EPS 22.08 19.01 24.11 24.10 -33.89 81.59 45.10 -37.90%
EY 4.53 5.26 4.15 4.15 -2.95 1.23 2.22 60.94%
DY 1.64 1.70 1.60 0.91 1.67 1.46 1.57 2.95%
P/NAPS 2.24 1.61 1.85 1.34 1.11 1.34 1.47 32.45%

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