[SCGM] QoQ Cumulative Quarter Result on 31-Jul-2020 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jul-2020 [#1]
Profit Trend
QoQ- -52.16%
YoY- 275.9%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 246,503 180,759 118,234 57,223 210,483 160,821 109,185 72.18%
PBT 37,127 27,335 19,414 8,674 15,880 10,011 6,373 224.11%
Tax -3,526 -1,355 -1,538 -408 1,397 403 -140 760.90%
NP 33,601 25,980 17,876 8,266 17,277 10,414 6,233 207.76%
-
NP to SH 33,601 25,980 17,876 8,266 17,277 10,414 6,233 207.76%
-
Tax Rate 9.50% 4.96% 7.92% 4.70% -8.80% -4.03% 2.20% -
Total Cost 212,902 154,779 100,358 48,957 193,206 150,407 102,952 62.38%
-
Net Worth 189,788 186,399 181,180 175,519 170,266 164,369 162,095 11.09%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div 13,671 10,398 6,161 3,273 6,262 3,372 2,408 218.58%
Div Payout % 40.69% 40.02% 34.47% 39.60% 36.25% 32.38% 38.64% -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 189,788 186,399 181,180 175,519 170,266 164,369 162,095 11.09%
NOSH 193,599 193,599 193,599 193,599 193,599 193,599 193,599 0.00%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 13.63% 14.37% 15.12% 14.45% 8.21% 6.48% 5.71% -
ROE 17.70% 13.94% 9.87% 4.71% 10.15% 6.34% 3.85% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 128.01 93.87 61.40 29.72 109.23 83.46 56.66 72.26%
EPS 17.45 13.49 9.28 4.29 8.97 5.41 3.24 207.57%
DPS 7.10 5.40 3.20 1.70 3.25 1.75 1.25 218.68%
NAPS 0.9856 0.968 0.9409 0.9115 0.8836 0.853 0.8412 11.15%
Adjusted Per Share Value based on latest NOSH - 193,599
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 127.33 93.37 61.07 29.56 108.72 83.07 56.40 72.18%
EPS 17.36 13.42 9.23 4.27 8.92 5.38 3.22 207.78%
DPS 7.06 5.37 3.18 1.69 3.23 1.74 1.24 219.18%
NAPS 0.9803 0.9628 0.9359 0.9066 0.8795 0.849 0.8373 11.09%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 2.24 2.18 2.89 3.04 1.45 1.38 1.28 -
P/RPS 1.75 2.32 4.71 10.23 1.33 1.65 2.26 -15.68%
P/EPS 12.84 16.16 31.13 70.82 16.17 25.53 39.57 -52.81%
EY 7.79 6.19 3.21 1.41 6.18 3.92 2.53 111.79%
DY 3.17 2.48 1.11 0.56 2.24 1.27 0.98 118.87%
P/NAPS 2.27 2.25 3.07 3.34 1.64 1.62 1.52 30.68%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 28/06/21 29/03/21 21/12/20 28/09/20 29/06/20 30/03/20 09/12/19 -
Price 2.45 1.86 2.48 3.59 1.98 1.37 1.56 -
P/RPS 1.91 1.98 4.04 12.08 1.81 1.64 2.75 -21.59%
P/EPS 14.04 13.79 26.71 83.63 22.08 25.35 48.23 -56.10%
EY 7.12 7.25 3.74 1.20 4.53 3.94 2.07 128.03%
DY 2.90 2.90 1.29 0.47 1.64 1.28 0.80 136.16%
P/NAPS 2.49 1.92 2.64 3.94 2.24 1.61 1.85 21.92%

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