[SCGM] QoQ Cumulative Quarter Result on 30-Apr-2021 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
30-Apr-2021 [#4]
Profit Trend
QoQ- 29.33%
YoY- 94.48%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 213,158 141,844 69,302 246,503 180,759 118,234 57,223 139.72%
PBT 27,272 19,752 9,880 37,127 27,335 19,414 8,674 114.17%
Tax -4,874 -3,638 -1,591 -3,526 -1,355 -1,538 -408 420.22%
NP 22,398 16,114 8,289 33,601 25,980 17,876 8,266 94.00%
-
NP to SH 22,398 16,114 8,289 33,601 25,980 17,876 8,266 94.00%
-
Tax Rate 17.87% 18.42% 16.10% 9.50% 4.96% 7.92% 4.70% -
Total Cost 190,760 125,730 61,013 212,902 154,779 100,358 48,957 147.00%
-
Net Worth 201,784 198,780 194,794 189,788 186,399 181,180 175,519 9.71%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 9,820 7,124 3,851 13,671 10,398 6,161 3,273 107.60%
Div Payout % 43.85% 44.21% 46.46% 40.69% 40.02% 34.47% 39.60% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 201,784 198,780 194,794 189,788 186,399 181,180 175,519 9.71%
NOSH 193,599 193,599 193,599 193,599 193,599 193,599 193,599 0.00%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 10.51% 11.36% 11.96% 13.63% 14.37% 15.12% 14.45% -
ROE 11.10% 8.11% 4.26% 17.70% 13.94% 9.87% 4.71% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 110.70 73.66 35.99 128.01 93.87 61.40 29.72 139.71%
EPS 11.63 8.37 4.30 17.45 13.49 9.28 4.29 94.07%
DPS 5.10 3.70 2.00 7.10 5.40 3.20 1.70 107.59%
NAPS 1.0479 1.0323 1.0116 0.9856 0.968 0.9409 0.9115 9.71%
Adjusted Per Share Value based on latest NOSH - 193,599
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 110.41 73.47 35.90 127.68 93.63 61.24 29.64 139.72%
EPS 11.60 8.35 4.29 17.40 13.46 9.26 4.28 94.03%
DPS 5.09 3.69 1.99 7.08 5.39 3.19 1.70 107.32%
NAPS 1.0452 1.0296 1.009 0.983 0.9655 0.9384 0.9091 9.71%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 2.08 2.61 2.32 2.24 2.18 2.89 3.04 -
P/RPS 1.88 3.54 6.45 1.75 2.32 4.71 10.23 -67.57%
P/EPS 17.88 31.19 53.90 12.84 16.16 31.13 70.82 -59.95%
EY 5.59 3.21 1.86 7.79 6.19 3.21 1.41 149.86%
DY 2.45 1.42 0.86 3.17 2.48 1.11 0.56 166.77%
P/NAPS 1.98 2.53 2.29 2.27 2.25 3.07 3.34 -29.36%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 29/03/22 28/12/21 28/09/21 28/06/21 29/03/21 21/12/20 28/09/20 -
Price 2.18 2.42 2.51 2.45 1.86 2.48 3.59 -
P/RPS 1.97 3.29 6.97 1.91 1.98 4.04 12.08 -70.05%
P/EPS 18.74 28.92 58.31 14.04 13.79 26.71 83.63 -63.00%
EY 5.34 3.46 1.71 7.12 7.25 3.74 1.20 169.81%
DY 2.34 1.53 0.80 2.90 2.90 1.29 0.47 190.72%
P/NAPS 2.08 2.34 2.48 2.49 1.92 2.64 3.94 -34.60%

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