[SCGM] YoY Annualized Quarter Result on 30-Apr-2018 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
02-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
30-Apr-2018 [#4]
Profit Trend
QoQ- -24.31%
YoY- -28.72%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 246,503 210,483 219,569 207,417 178,785 133,505 106,632 14.97%
PBT 37,127 15,880 -1,686 19,126 26,604 25,757 20,607 10.29%
Tax -3,526 1,397 -3,433 -2,731 -3,603 -5,563 -5,150 -6.11%
NP 33,601 17,277 -5,119 16,395 23,001 20,194 15,457 13.80%
-
NP to SH 33,601 17,277 -5,119 16,395 23,001 20,194 15,457 13.80%
-
Tax Rate 9.50% -8.80% - 14.28% 13.54% 21.60% 24.99% -
Total Cost 212,902 193,206 224,688 191,022 155,784 113,311 91,175 15.16%
-
Net Worth 189,788 170,266 156,888 167,339 160,930 105,043 73,633 17.07%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 13,671 6,262 2,891 11,567 11,343 14,995 5,598 16.02%
Div Payout % 40.69% 36.25% 0.00% 70.55% 49.32% 74.26% 36.22% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 189,788 170,266 156,888 167,339 160,930 105,043 73,633 17.07%
NOSH 193,599 193,599 193,599 193,599 145,200 124,962 79,984 15.85%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 13.63% 8.21% -2.33% 7.90% 12.87% 15.13% 14.50% -
ROE 17.70% 10.15% -3.26% 9.80% 14.29% 19.22% 20.99% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 128.01 109.23 113.91 107.59 126.09 106.84 133.32 -0.67%
EPS 17.45 8.97 -2.66 9.07 17.12 16.16 19.32 -1.68%
DPS 7.10 3.25 1.50 6.00 8.00 12.00 7.00 0.23%
NAPS 0.9856 0.8836 0.8139 0.868 1.135 0.8406 0.9206 1.14%
Adjusted Per Share Value based on latest NOSH - 193,599
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 127.33 108.72 113.41 107.14 92.35 68.96 55.08 14.97%
EPS 17.36 8.92 -2.64 8.47 11.88 10.43 7.98 13.81%
DPS 7.06 3.23 1.49 5.97 5.86 7.75 2.89 16.03%
NAPS 0.9803 0.8795 0.8104 0.8644 0.8313 0.5426 0.3803 17.07%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 2.24 1.45 0.99 1.50 4.05 2.96 2.72 -
P/RPS 1.75 1.33 0.87 1.39 3.21 2.77 2.04 -2.52%
P/EPS 12.84 16.17 -37.28 17.64 24.97 18.32 14.08 -1.52%
EY 7.79 6.18 -2.68 5.67 4.01 5.46 7.10 1.55%
DY 3.17 2.24 1.52 4.00 1.98 4.05 2.57 3.55%
P/NAPS 2.27 1.64 1.22 1.73 3.57 3.52 2.95 -4.26%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 28/06/21 29/06/20 27/06/19 02/07/18 21/06/17 23/06/16 22/06/15 -
Price 2.45 1.98 0.90 1.37 4.09 3.61 3.37 -
P/RPS 1.91 1.81 0.79 1.27 3.24 3.38 2.53 -4.57%
P/EPS 14.04 22.08 -33.89 16.11 25.21 22.34 17.44 -3.54%
EY 7.12 4.53 -2.95 6.21 3.97 4.48 5.73 3.68%
DY 2.90 1.64 1.67 4.38 1.96 3.32 2.08 5.68%
P/NAPS 2.49 2.24 1.11 1.58 3.60 4.29 3.66 -6.21%

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