[SCGM] QoQ TTM Result on 31-Oct-2021 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- -5.31%
YoY- 10.09%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 285,488 284,696 278,902 270,113 258,582 246,503 230,421 15.40%
PBT 34,827 38,022 37,064 37,465 38,333 37,127 33,204 3.24%
Tax -7,301 -7,156 -7,045 -5,626 -4,709 -3,526 -361 646.40%
NP 27,526 30,866 30,019 31,839 33,624 33,601 32,843 -11.13%
-
NP to SH 27,526 30,866 30,019 31,839 33,624 33,601 32,843 -11.13%
-
Tax Rate 20.96% 18.82% 19.01% 15.02% 12.28% 9.50% 1.09% -
Total Cost 257,962 253,830 248,883 238,274 224,958 212,902 197,578 19.51%
-
Net Worth 209,968 207,561 201,784 198,780 194,794 189,788 186,399 8.28%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 8,511 12,362 13,094 14,634 14,249 13,671 13,288 -25.75%
Div Payout % 30.92% 40.05% 43.62% 45.96% 42.38% 40.69% 40.46% -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 209,968 207,561 201,784 198,780 194,794 189,788 186,399 8.28%
NOSH 193,599 193,599 193,599 193,599 193,599 193,599 193,599 0.00%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 9.64% 10.84% 10.76% 11.79% 13.00% 13.63% 14.25% -
ROE 13.11% 14.87% 14.88% 16.02% 17.26% 17.70% 17.62% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 148.26 147.85 144.84 140.27 134.29 128.01 119.66 15.40%
EPS 14.29 16.03 15.59 16.53 17.46 17.45 17.06 -11.16%
DPS 4.42 6.42 6.80 7.60 7.40 7.10 6.90 -25.75%
NAPS 1.0904 1.0779 1.0479 1.0323 1.0116 0.9856 0.968 8.28%
Adjusted Per Share Value based on latest NOSH - 193,599
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 147.87 147.46 144.46 139.91 133.94 127.68 119.35 15.40%
EPS 14.26 15.99 15.55 16.49 17.42 17.40 17.01 -11.12%
DPS 4.41 6.40 6.78 7.58 7.38 7.08 6.88 -25.71%
NAPS 1.0876 1.0751 1.0452 1.0296 1.009 0.983 0.9655 8.28%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 2.31 2.25 2.08 2.61 2.32 2.24 2.18 -
P/RPS 1.56 1.52 1.44 1.86 1.73 1.75 1.82 -9.79%
P/EPS 16.16 14.04 13.34 15.79 13.29 12.84 12.78 16.98%
EY 6.19 7.12 7.49 6.34 7.53 7.79 7.82 -14.46%
DY 1.91 2.85 3.27 2.91 3.19 3.17 3.17 -28.72%
P/NAPS 2.12 2.09 1.98 2.53 2.29 2.27 2.25 -3.90%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 28/09/22 29/06/22 29/03/22 28/12/21 28/09/21 28/06/21 29/03/21 -
Price 0.815 2.29 2.18 2.42 2.51 2.45 1.86 -
P/RPS 0.55 1.55 1.51 1.73 1.87 1.91 1.55 -49.97%
P/EPS 5.70 14.29 13.98 14.64 14.37 14.04 10.91 -35.20%
EY 17.54 7.00 7.15 6.83 6.96 7.12 9.17 54.27%
DY 5.42 2.80 3.12 3.14 2.95 2.90 3.71 28.84%
P/NAPS 0.75 2.12 2.08 2.34 2.48 2.49 1.92 -46.65%

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