[SCGM] YoY TTM 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- 0.35%
YoY- 10.86%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 212,045 219,424 209,559 194,573 141,744 108,994 101,832 12.99%
PBT 22,349 -994 13,931 26,876 26,257 21,110 16,225 5.47%
Tax 995 -2,989 -2,065 -3,795 -5,437 -4,200 -4,190 -
NP 23,344 -3,983 11,866 23,081 20,820 16,910 12,035 11.66%
-
NP to SH 23,344 -3,983 11,866 23,081 20,820 16,910 12,035 11.66%
-
Tax Rate -4.45% - 14.82% 14.12% 20.71% 19.90% 25.82% -
Total Cost 188,701 223,407 197,693 171,492 120,924 92,084 89,797 13.16%
-
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 9,054 2,409 9,633 10,292 13,925 8,014 - -
Div Payout % 38.79% 0.00% 81.19% 44.59% 66.88% 47.39% - -
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 11.01% -1.82% 5.66% 11.86% 14.69% 15.51% 11.82% -
ROE 13.30% -2.51% 7.17% 13.78% 18.31% 22.78% 17.34% -
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 110.12 113.87 108.71 134.00 107.49 136.30 127.33 -2.38%
EPS 12.12 -2.07 6.16 15.90 15.79 21.15 15.05 -3.54%
DPS 4.70 1.25 5.00 7.09 10.56 10.02 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 109.83 113.65 108.54 100.78 73.42 56.45 52.75 12.98%
EPS 12.09 -2.06 6.15 11.96 10.78 8.76 6.23 11.67%
DPS 4.69 1.25 4.99 5.33 7.21 4.15 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 2.76 0.72 1.29 2.34 3.26 2.77 1.56 9.96%
P/EPS 25.08 -39.43 22.74 19.69 22.17 17.83 13.16 11.33%
EY 3.99 -2.54 4.40 5.08 4.51 5.61 7.60 -10.17%
DY 1.55 1.53 3.57 2.26 3.02 2.66 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 3.26 0.97 1.31 2.25 2.62 2.63 1.87 9.69%
P/EPS 29.61 -53.22 23.07 19.00 17.86 16.98 15.82 11.00%
EY 3.38 -1.88 4.34 5.26 5.60 5.89 6.32 -9.89%
DY 1.31 1.14 3.52 2.35 3.74 2.79 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