[SCGM] QoQ TTM 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- 13.57%
YoY- 902.84%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 270,113 258,582 246,503 230,421 219,532 212,045 210,483 18.03%
PBT 37,465 38,333 37,127 33,204 28,921 22,349 15,880 76.94%
Tax -5,626 -4,709 -3,526 -361 -1 995 1,397 -
NP 31,839 33,624 33,601 32,843 28,920 23,344 17,277 50.14%
-
NP to SH 31,839 33,624 33,601 32,843 28,920 23,344 17,277 50.14%
-
Tax Rate 15.02% 12.28% 9.50% 1.09% 0.00% -4.45% -8.80% -
Total Cost 238,274 224,958 212,902 197,578 190,612 188,701 193,206 14.95%
-
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 14,634 14,249 13,671 13,288 10,015 9,054 6,262 75.83%
Div Payout % 45.96% 42.38% 40.69% 40.46% 34.63% 38.79% 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 11.79% 13.00% 13.63% 14.25% 13.17% 11.01% 8.21% -
ROE 16.02% 17.26% 17.70% 17.62% 15.96% 13.30% 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 140.27 134.29 128.01 119.66 114.01 110.12 109.23 18.09%
EPS 16.53 17.46 17.45 17.06 15.02 12.12 8.97 50.14%
DPS 7.60 7.40 7.10 6.90 5.20 4.70 3.25 75.90%
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 139.91 133.94 127.68 119.35 113.71 109.83 109.02 18.04%
EPS 16.49 17.42 17.40 17.01 14.98 12.09 8.95 50.12%
DPS 7.58 7.38 7.08 6.88 5.19 4.69 3.24 75.95%
NAPS 1.0296 1.009 0.983 0.9655 0.9384 0.9091 0.8819 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 1.86 1.73 1.75 1.82 2.53 2.76 1.33 24.98%
P/EPS 15.79 13.29 12.84 12.78 19.24 25.08 16.17 -1.56%
EY 6.34 7.53 7.79 7.82 5.20 3.99 6.18 1.71%
DY 2.91 3.19 3.17 3.17 1.80 1.55 2.24 19.00%
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 1.73 1.87 1.91 1.55 2.18 3.26 1.81 -2.96%
P/EPS 14.64 14.37 14.04 10.91 16.51 29.61 22.08 -23.90%
EY 6.83 6.96 7.12 9.17 6.06 3.38 4.53 31.38%
DY 3.14 2.95 2.90 3.71 2.10 1.31 1.64 54.00%
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