[SCGM] YoY Cumulative 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- -75.69%
YoY- 1.45%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 57,223 55,661 55,806 53,664 37,876 29,637 27,276 13.13%
PBT 8,674 2,205 1,513 6,708 6,436 5,936 4,593 11.16%
Tax -408 -6 -450 -1,116 -924 -1,050 -1,050 -14.56%
NP 8,266 2,199 1,063 5,592 5,512 4,886 3,543 15.15%
-
NP to SH 8,266 2,199 1,063 5,592 5,512 4,886 3,543 15.15%
-
Tax Rate 4.70% 0.27% 29.74% 16.64% 14.36% 17.69% 22.86% -
Total Cost 48,957 53,462 54,743 48,072 32,364 24,751 23,733 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 3,273 481 963 2,178 2,637 3,998 - -
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 4.71% 1.39% 0.64% 3.34% 4.85% 6.58% 5.10% -
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 29.72 28.89 28.95 36.96 28.72 37.06 34.10 -2.26%
EPS 4.29 1.14 0.55 3.85 4.18 6.11 4.43 -0.53%
DPS 1.70 0.25 0.50 1.50 2.00 5.00 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 29.64 28.83 28.91 27.80 19.62 15.35 14.13 13.12%
EPS 4.28 1.14 0.55 2.90 2.86 2.53 1.84 15.09%
DPS 1.70 0.25 0.50 1.13 1.37 2.07 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 10.23 2.82 4.84 8.47 12.19 10.17 5.81 9.87%
P/EPS 70.82 71.42 253.87 81.27 83.73 61.70 44.70 7.96%
EY 1.41 1.40 0.39 1.23 1.19 1.62 2.24 -7.41%
DY 0.56 0.31 0.36 0.48 0.57 1.33 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 12.08 3.81 4.90 8.17 9.82 9.69 6.98 9.56%
P/EPS 83.63 96.39 257.50 78.42 67.46 58.76 53.72 7.64%
EY 1.20 1.04 0.39 1.28 1.48 1.70 1.86 -7.03%
DY 0.47 0.23 0.35 0.50 0.71 1.39 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