[SCGM] YoY TTM Result on 31-Jan-2021 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- 13.57%
YoY- 902.84%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 163,121 278,902 230,421 211,521 217,100 212,093 158,365 0.49%
PBT 326,141 37,064 33,204 5,180 4,027 24,848 25,097 53.30%
Tax -4,551 -7,045 -361 -1,905 -1,857 -3,519 -3,718 3.42%
NP 321,590 30,019 32,843 3,275 2,170 21,329 21,379 57.08%
-
NP to SH 321,590 30,019 32,843 3,275 2,170 21,329 21,379 57.08%
-
Tax Rate 1.40% 19.01% 1.09% 36.78% 46.11% 14.16% 14.81% -
Total Cost -158,469 248,883 197,578 208,246 214,930 190,764 136,986 -
-
Net Worth 118,502 201,784 186,399 164,369 164,502 170,585 120,916 -0.33%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 2,541 13,094 13,288 3,854 5,301 10,791 10,559 -21.12%
Div Payout % 0.79% 43.62% 40.46% 117.68% 244.30% 50.60% 49.39% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 118,502 201,784 186,399 164,369 164,502 170,585 120,916 -0.33%
NOSH 193,599 193,599 193,599 193,599 193,599 193,599 131,947 6.59%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 197.15% 10.76% 14.25% 1.55% 1.00% 10.06% 13.50% -
ROE 271.38% 14.88% 17.62% 1.99% 1.32% 12.50% 17.68% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 84.71 144.84 119.66 109.77 112.63 109.77 120.02 -5.63%
EPS 167.01 15.59 17.06 1.70 1.13 11.04 16.20 47.50%
DPS 1.32 6.80 6.90 2.00 2.75 5.59 8.00 -25.93%
NAPS 0.6154 1.0479 0.968 0.853 0.8534 0.8829 0.9164 -6.41%
Adjusted Per Share Value based on latest NOSH - 193,599
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 84.26 144.06 119.02 109.26 112.14 109.55 81.80 0.49%
EPS 166.11 15.51 16.96 1.69 1.12 11.02 11.04 57.08%
DPS 1.31 6.76 6.86 1.99 2.74 5.57 5.45 -21.13%
NAPS 0.6121 1.0423 0.9628 0.849 0.8497 0.8811 0.6246 -0.33%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.71 2.08 2.18 1.38 1.26 2.29 3.40 -
P/RPS 0.84 1.44 1.82 1.26 1.12 2.09 2.83 -18.31%
P/EPS 0.43 13.34 12.78 81.20 111.93 20.74 20.98 -47.67%
EY 235.22 7.49 7.82 1.23 0.89 4.82 4.77 91.43%
DY 1.86 3.27 3.17 1.45 2.18 2.44 2.35 -3.82%
P/NAPS 1.15 1.98 2.25 1.62 1.48 2.59 3.71 -17.72%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 29/03/23 29/03/22 29/03/21 30/03/20 26/03/19 13/03/18 15/03/17 -
Price 0.595 2.18 1.86 1.37 1.14 1.90 3.82 -
P/RPS 0.70 1.51 1.55 1.25 1.01 1.73 3.18 -22.28%
P/EPS 0.36 13.98 10.91 80.61 101.27 17.21 23.58 -50.17%
EY 280.68 7.15 9.17 1.24 0.99 5.81 4.24 101.06%
DY 2.22 3.12 3.71 1.46 2.41 2.94 2.09 1.01%
P/NAPS 0.97 2.08 1.92 1.61 1.34 2.15 4.17 -21.56%

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