[SCGM] YoY Cumulative Quarter Result on 31-Jan-2017 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
15-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- 63.82%
YoY- 7.08%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 160,821 168,869 159,186 125,878 101,018 80,764 76,515 13.17%
PBT 10,011 3,145 18,244 20,000 20,660 13,580 11,310 -2.01%
Tax 403 -1,125 -1,999 -2,083 -3,928 -3,150 -2,294 -
NP 10,414 2,020 16,245 17,917 16,732 10,430 9,016 2.43%
-
NP to SH 10,414 2,020 16,245 17,917 16,732 10,430 9,016 2.43%
-
Tax Rate -4.03% 35.77% 10.96% 10.42% 19.01% 23.20% 20.28% -
Total Cost 150,407 166,849 142,941 107,961 84,286 70,334 67,499 14.27%
-
Net Worth 164,369 164,502 170,585 120,995 102,354 75,801 70,911 15.03%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 3,372 2,409 8,694 7,922 10,426 5,598 - -
Div Payout % 32.38% 119.28% 53.52% 44.22% 62.32% 53.68% - -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 164,369 164,502 170,585 120,995 102,354 75,801 70,911 15.03%
NOSH 193,599 193,599 193,599 132,033 122,668 79,984 79,999 15.86%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 6.48% 1.20% 10.21% 14.23% 16.56% 12.91% 11.78% -
ROE 6.34% 1.23% 9.52% 14.81% 16.35% 13.76% 12.71% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 83.46 87.61 82.39 95.34 82.35 100.97 95.64 -2.24%
EPS 5.41 1.05 9.19 13.57 13.64 13.04 11.27 -11.50%
DPS 1.75 1.25 4.50 6.00 8.50 7.00 0.00 -
NAPS 0.853 0.8534 0.8829 0.9164 0.8344 0.9477 0.8864 -0.63%
Adjusted Per Share Value based on latest NOSH - 131,947
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 83.07 87.23 82.22 65.02 52.18 41.72 39.52 13.17%
EPS 5.38 1.04 8.39 9.25 8.64 5.39 4.66 2.42%
DPS 1.74 1.24 4.49 4.09 5.39 2.89 0.00 -
NAPS 0.849 0.8497 0.8811 0.625 0.5287 0.3915 0.3663 15.03%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 1.38 1.26 2.29 3.40 3.05 2.34 0.88 -
P/RPS 1.65 1.44 2.78 3.57 3.70 2.32 0.92 10.22%
P/EPS 25.53 120.24 27.24 25.06 22.36 17.94 7.81 21.81%
EY 3.92 0.83 3.67 3.99 4.47 5.57 12.81 -17.90%
DY 1.27 0.99 1.97 1.76 2.79 2.99 0.00 -
P/NAPS 1.62 1.48 2.59 3.71 3.66 2.47 0.99 8.55%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 30/03/20 26/03/19 13/03/18 15/03/17 14/03/16 18/03/15 28/03/14 -
Price 1.37 1.14 1.90 3.82 3.07 2.69 1.12 -
P/RPS 1.64 1.30 2.31 4.01 3.73 2.66 1.17 5.78%
P/EPS 25.35 108.79 22.60 28.15 22.51 20.63 9.94 16.87%
EY 3.94 0.92 4.43 3.55 4.44 4.85 10.06 -14.45%
DY 1.28 1.10 2.37 1.57 2.77 2.60 0.00 -
P/NAPS 1.61 1.34 2.15 4.17 3.68 2.84 1.26 4.16%

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