[SCGM] YoY Annualized Quarter Result on 31-Jul-2017 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
07-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- -2.75%
YoY- 1.45%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 228,892 222,644 223,224 214,656 151,504 118,548 109,104 13.13%
PBT 34,696 8,820 6,052 26,832 25,744 23,744 18,372 11.16%
Tax -1,632 -24 -1,800 -4,464 -3,696 -4,200 -4,200 -14.56%
NP 33,064 8,796 4,252 22,368 22,048 19,544 14,172 15.15%
-
NP to SH 33,064 8,796 4,252 22,368 22,048 19,544 14,172 15.15%
-
Tax Rate 4.70% 0.27% 29.74% 16.64% 14.36% 17.69% 22.86% -
Total Cost 195,828 213,848 218,972 192,288 129,456 99,004 94,932 12.81%
-
Net Worth 175,519 158,550 165,485 167,488 113,721 74,241 69,420 16.70%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 13,094 1,926 3,855 8,712 10,549 15,993 - -
Div Payout % 39.60% 21.91% 90.67% 38.95% 47.85% 81.83% - -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 175,519 158,550 165,485 167,488 113,721 74,241 69,420 16.70%
NOSH 193,599 193,599 193,599 193,599 131,866 79,967 79,977 15.85%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 14.45% 3.95% 1.90% 10.42% 14.55% 16.49% 12.99% -
ROE 18.84% 5.55% 2.57% 13.35% 19.39% 26.32% 20.41% -
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 118.87 115.54 115.80 147.83 114.89 148.25 136.42 -2.26%
EPS 17.16 4.56 2.20 15.40 16.72 24.44 17.72 -0.53%
DPS 6.80 1.00 2.00 6.00 8.00 20.00 0.00 -
NAPS 0.9115 0.8228 0.8585 1.1535 0.8624 0.9284 0.868 0.81%
Adjusted Per Share Value based on latest NOSH - 193,599
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 118.56 115.32 115.62 111.18 78.47 61.40 56.51 13.13%
EPS 17.13 4.56 2.20 11.59 11.42 10.12 7.34 15.15%
DPS 6.78 1.00 2.00 4.51 5.46 8.28 0.00 -
NAPS 0.9091 0.8212 0.8572 0.8675 0.589 0.3845 0.3596 16.69%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 3.04 0.815 1.40 3.13 3.50 3.77 1.98 -
P/RPS 2.56 0.71 1.21 2.12 3.05 2.54 1.45 9.92%
P/EPS 17.70 17.85 63.47 20.32 20.93 15.43 11.17 7.96%
EY 5.65 5.60 1.58 4.92 4.78 6.48 8.95 -7.37%
DY 2.24 1.23 1.43 1.92 2.29 5.31 0.00 -
P/NAPS 3.34 0.99 1.63 2.71 4.06 4.06 2.28 6.56%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 28/09/20 24/09/19 20/09/18 07/09/17 02/09/16 18/08/15 12/09/14 -
Price 3.59 1.10 1.42 3.02 2.82 3.59 2.38 -
P/RPS 3.02 0.95 1.23 2.04 2.45 2.42 1.74 9.61%
P/EPS 20.91 24.10 64.37 19.60 16.87 14.69 13.43 7.65%
EY 4.78 4.15 1.55 5.10 5.93 6.81 7.45 -7.12%
DY 1.89 0.91 1.41 1.99 2.84 5.57 0.00 -
P/NAPS 3.94 1.34 1.65 2.62 3.27 3.87 2.74 6.23%

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