[SCGM] QoQ Cumulative Quarter Result on 31-Oct-2019 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
09-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Oct-2019 [#2]
Profit Trend
QoQ- 183.45%
YoY- 129.66%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 57,223 210,483 160,821 109,185 55,661 219,569 168,869 -51.42%
PBT 8,674 15,880 10,011 6,373 2,205 -1,686 3,145 96.78%
Tax -408 1,397 403 -140 -6 -3,433 -1,125 -49.17%
NP 8,266 17,277 10,414 6,233 2,199 -5,119 2,020 156.05%
-
NP to SH 8,266 17,277 10,414 6,233 2,199 -5,119 2,020 156.05%
-
Tax Rate 4.70% -8.80% -4.03% 2.20% 0.27% - 35.77% -
Total Cost 48,957 193,206 150,407 102,952 53,462 224,688 166,849 -55.87%
-
Net Worth 175,519 170,266 164,369 162,095 158,550 156,888 164,502 4.42%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 3,273 6,262 3,372 2,408 481 2,891 2,409 22.69%
Div Payout % 39.60% 36.25% 32.38% 38.64% 21.91% 0.00% 119.28% -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 175,519 170,266 164,369 162,095 158,550 156,888 164,502 4.42%
NOSH 193,599 193,599 193,599 193,599 193,599 193,599 193,599 0.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 14.45% 8.21% 6.48% 5.71% 3.95% -2.33% 1.20% -
ROE 4.71% 10.15% 6.34% 3.85% 1.39% -3.26% 1.23% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 29.72 109.23 83.46 56.66 28.89 113.91 87.61 -51.39%
EPS 4.29 8.97 5.41 3.24 1.14 -2.66 1.05 155.79%
DPS 1.70 3.25 1.75 1.25 0.25 1.50 1.25 22.77%
NAPS 0.9115 0.8836 0.853 0.8412 0.8228 0.8139 0.8534 4.49%
Adjusted Per Share Value based on latest NOSH - 193,599
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 29.56 108.72 83.07 56.40 28.75 113.41 87.23 -51.42%
EPS 4.27 8.92 5.38 3.22 1.14 -2.64 1.04 156.62%
DPS 1.69 3.23 1.74 1.24 0.25 1.49 1.24 22.94%
NAPS 0.9066 0.8795 0.849 0.8373 0.819 0.8104 0.8497 4.42%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 3.04 1.45 1.38 1.28 0.815 0.99 1.26 -
P/RPS 10.23 1.33 1.65 2.26 2.82 0.87 1.44 269.99%
P/EPS 70.82 16.17 25.53 39.57 71.42 -37.28 120.24 -29.75%
EY 1.41 6.18 3.92 2.53 1.40 -2.68 0.83 42.41%
DY 0.56 2.24 1.27 0.98 0.31 1.52 0.99 -31.62%
P/NAPS 3.34 1.64 1.62 1.52 0.99 1.22 1.48 72.13%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 28/09/20 29/06/20 30/03/20 09/12/19 24/09/19 27/06/19 26/03/19 -
Price 3.59 1.98 1.37 1.56 1.10 0.90 1.14 -
P/RPS 12.08 1.81 1.64 2.75 3.81 0.79 1.30 342.59%
P/EPS 83.63 22.08 25.35 48.23 96.39 -33.89 108.79 -16.09%
EY 1.20 4.53 3.94 2.07 1.04 -2.95 0.92 19.39%
DY 0.47 1.64 1.28 0.80 0.23 1.67 1.10 -43.30%
P/NAPS 3.94 2.24 1.61 1.85 1.34 1.11 1.34 105.37%

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