[SCGM] QoQ Cumulative Quarter Result on 31-Jan-2021 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- 45.33%
YoY- 149.47%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 141,844 69,302 246,503 180,759 118,234 57,223 210,483 -23.07%
PBT 19,752 9,880 37,127 27,335 19,414 8,674 15,880 15.61%
Tax -3,638 -1,591 -3,526 -1,355 -1,538 -408 1,397 -
NP 16,114 8,289 33,601 25,980 17,876 8,266 17,277 -4.52%
-
NP to SH 16,114 8,289 33,601 25,980 17,876 8,266 17,277 -4.52%
-
Tax Rate 18.42% 16.10% 9.50% 4.96% 7.92% 4.70% -8.80% -
Total Cost 125,730 61,013 212,902 154,779 100,358 48,957 193,206 -24.84%
-
Net Worth 198,780 194,794 189,788 186,399 181,180 175,519 170,266 10.84%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 7,124 3,851 13,671 10,398 6,161 3,273 6,262 8.95%
Div Payout % 44.21% 46.46% 40.69% 40.02% 34.47% 39.60% 36.25% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 198,780 194,794 189,788 186,399 181,180 175,519 170,266 10.84%
NOSH 193,599 193,599 193,599 193,599 193,599 193,599 193,599 0.00%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 11.36% 11.96% 13.63% 14.37% 15.12% 14.45% 8.21% -
ROE 8.11% 4.26% 17.70% 13.94% 9.87% 4.71% 10.15% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 73.66 35.99 128.01 93.87 61.40 29.72 109.23 -23.04%
EPS 8.37 4.30 17.45 13.49 9.28 4.29 8.97 -4.49%
DPS 3.70 2.00 7.10 5.40 3.20 1.70 3.25 9.00%
NAPS 1.0323 1.0116 0.9856 0.968 0.9409 0.9115 0.8836 10.89%
Adjusted Per Share Value based on latest NOSH - 193,599
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 73.27 35.80 127.33 93.37 61.07 29.56 108.72 -23.07%
EPS 8.32 4.28 17.36 13.42 9.23 4.27 8.92 -4.52%
DPS 3.68 1.99 7.06 5.37 3.18 1.69 3.23 9.05%
NAPS 1.0268 1.0062 0.9803 0.9628 0.9359 0.9066 0.8795 10.84%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 2.61 2.32 2.24 2.18 2.89 3.04 1.45 -
P/RPS 3.54 6.45 1.75 2.32 4.71 10.23 1.33 91.71%
P/EPS 31.19 53.90 12.84 16.16 31.13 70.82 16.17 54.76%
EY 3.21 1.86 7.79 6.19 3.21 1.41 6.18 -35.30%
DY 1.42 0.86 3.17 2.48 1.11 0.56 2.24 -26.14%
P/NAPS 2.53 2.29 2.27 2.25 3.07 3.34 1.64 33.40%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 28/12/21 28/09/21 28/06/21 29/03/21 21/12/20 28/09/20 29/06/20 -
Price 2.42 2.51 2.45 1.86 2.48 3.59 1.98 -
P/RPS 3.29 6.97 1.91 1.98 4.04 12.08 1.81 48.77%
P/EPS 28.92 58.31 14.04 13.79 26.71 83.63 22.08 19.65%
EY 3.46 1.71 7.12 7.25 3.74 1.20 4.53 -16.40%
DY 1.53 0.80 2.90 2.90 1.29 0.47 1.64 -4.51%
P/NAPS 2.34 2.48 2.49 1.92 2.64 3.94 2.24 2.94%

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