[SCGM] YoY TTM Result on 31-Jul-2021 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- 0.07%
YoY- 44.04%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
TTM Result
31/07/23 31/03/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 21,489 21,489 285,488 258,582 212,045 219,424 209,559 -36.57%
PBT 309,415 308,706 34,827 38,333 22,349 -994 13,931 85.85%
Tax -965 -533 -7,301 -4,709 995 -2,989 -2,065 -14.10%
NP 308,450 308,173 27,526 33,624 23,344 -3,983 11,866 91.78%
-
NP to SH 308,450 308,173 27,526 33,624 23,344 -3,983 11,866 91.78%
-
Tax Rate 0.31% 0.17% 20.96% 12.28% -4.45% - 14.82% -
Total Cost -286,961 -286,684 257,962 224,958 188,701 223,407 197,693 -
-
Net Worth 111,512 0 209,968 194,794 175,519 158,550 165,485 -7.58%
Dividend
31/07/23 31/03/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div - - 8,511 14,249 9,054 2,409 9,633 -
Div Payout % - - 30.92% 42.38% 38.79% 0.00% 81.19% -
Equity
31/07/23 31/03/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 111,512 0 209,968 194,794 175,519 158,550 165,485 -7.58%
NOSH 193,599 192,561 193,599 193,599 193,599 193,599 193,599 0.00%
Ratio Analysis
31/07/23 31/03/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin 1,435.39% 1,434.10% 9.64% 13.00% 11.01% -1.82% 5.66% -
ROE 276.61% 0.00% 13.11% 17.26% 13.30% -2.51% 7.17% -
Per Share
31/07/23 31/03/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 11.16 11.16 148.26 134.29 110.12 113.87 108.71 -36.55%
EPS 160.18 160.04 14.29 17.46 12.12 -2.07 6.16 91.80%
DPS 0.00 0.00 4.42 7.40 4.70 1.25 5.00 -
NAPS 0.5791 0.00 1.0904 1.0116 0.9115 0.8228 0.8585 -7.56%
Adjusted Per Share Value based on latest NOSH - 193,599
31/07/23 31/03/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 11.13 11.13 147.87 133.94 109.83 113.65 108.54 -36.57%
EPS 159.77 159.62 14.26 17.42 12.09 -2.06 6.15 91.76%
DPS 0.00 0.00 4.41 7.38 4.69 1.25 4.99 -
NAPS 0.5776 0.00 1.0876 1.009 0.9091 0.8212 0.8572 -7.58%
Price Multiplier on Financial Quarter End Date
31/07/23 31/03/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/23 31/03/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 0.57 0.59 2.31 2.32 3.04 0.815 1.40 -
P/RPS 5.11 5.29 1.56 1.73 2.76 0.72 1.29 31.67%
P/EPS 0.36 0.37 16.16 13.29 25.08 -39.43 22.74 -56.33%
EY 281.02 271.25 6.19 7.53 3.99 -2.54 4.40 129.54%
DY 0.00 0.00 1.91 3.19 1.55 1.53 3.57 -
P/NAPS 0.98 0.00 2.12 2.29 3.34 0.99 1.63 -9.67%
Price Multiplier on Announcement Date
31/07/23 31/03/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 29/09/23 - 28/09/22 28/09/21 28/09/20 24/09/19 20/09/18 -
Price 0.57 0.00 0.815 2.51 3.59 1.10 1.42 -
P/RPS 5.11 0.00 0.55 1.87 3.26 0.97 1.31 31.26%
P/EPS 0.36 0.00 5.70 14.37 29.61 -53.22 23.07 -56.46%
EY 281.02 0.00 17.54 6.96 3.38 -1.88 4.34 130.17%
DY 0.00 0.00 5.42 2.95 1.31 1.14 3.52 -
P/NAPS 0.98 0.00 0.75 2.48 3.94 1.34 1.65 -9.88%

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