[SCGM] QoQ TTM Result on 31-Oct-2017 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
07-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- -0.73%
YoY- 6.81%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 209,559 207,417 212,093 204,664 194,573 178,785 158,365 20.59%
PBT 13,931 19,126 24,848 26,446 26,876 26,604 25,097 -32.53%
Tax -2,065 -2,731 -3,519 -3,534 -3,795 -3,603 -3,718 -32.50%
NP 11,866 16,395 21,329 22,912 23,081 23,001 21,379 -32.53%
-
NP to SH 11,866 16,395 21,329 22,912 23,081 23,001 21,379 -32.53%
-
Tax Rate 14.82% 14.28% 14.16% 13.36% 14.12% 13.54% 14.81% -
Total Cost 197,693 191,022 190,764 181,752 171,492 155,784 136,986 27.79%
-
Net Worth 165,485 167,339 170,585 167,968 167,488 160,930 120,916 23.33%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 9,633 10,847 10,791 10,532 10,292 10,752 10,559 -5.95%
Div Payout % 81.19% 66.17% 50.60% 45.97% 44.59% 46.75% 49.39% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 165,485 167,339 170,585 167,968 167,488 160,930 120,916 23.33%
NOSH 193,599 193,599 193,599 193,599 193,599 145,200 131,947 29.21%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 5.66% 7.90% 10.06% 11.19% 11.86% 12.87% 13.50% -
ROE 7.17% 9.80% 12.50% 13.64% 13.78% 14.29% 17.68% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 108.71 107.59 109.77 106.60 134.00 126.09 120.02 -6.40%
EPS 6.16 8.50 11.04 11.93 15.90 16.22 16.20 -47.60%
DPS 5.00 5.63 5.59 5.49 7.09 7.58 8.00 -26.96%
NAPS 0.8585 0.868 0.8829 0.8749 1.1535 1.135 0.9164 -4.26%
Adjusted Per Share Value based on latest NOSH - 193,599
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 108.24 107.14 109.55 105.72 100.50 92.35 81.80 20.59%
EPS 6.13 8.47 11.02 11.83 11.92 11.88 11.04 -32.51%
DPS 4.98 5.60 5.57 5.44 5.32 5.55 5.45 -5.85%
NAPS 0.8548 0.8644 0.8811 0.8676 0.8651 0.8313 0.6246 23.33%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 1.40 1.50 2.29 2.88 3.13 4.05 3.40 -
P/RPS 1.29 1.39 2.09 2.70 2.34 3.21 2.83 -40.85%
P/EPS 22.74 17.64 20.74 24.13 19.69 24.97 20.98 5.53%
EY 4.40 5.67 4.82 4.14 5.08 4.01 4.77 -5.25%
DY 3.57 3.75 2.44 1.90 2.26 1.87 2.35 32.25%
P/NAPS 1.63 1.73 2.59 3.29 2.71 3.57 3.71 -42.29%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 20/09/18 02/07/18 13/03/18 07/12/17 07/09/17 21/06/17 15/03/17 -
Price 1.42 1.37 1.90 2.72 3.02 4.09 3.82 -
P/RPS 1.31 1.27 1.73 2.55 2.25 3.24 3.18 -44.72%
P/EPS 23.07 16.11 17.21 22.79 19.00 25.21 23.58 -1.45%
EY 4.34 6.21 5.81 4.39 5.26 3.97 4.24 1.57%
DY 3.52 4.11 2.94 2.02 2.35 1.85 2.09 41.69%
P/NAPS 1.65 1.58 2.15 3.11 2.62 3.60 4.17 -46.19%

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