Highlights

[SCGM] YoY Quarter Result on 2017-01-31 [#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 -     28.66%    YoY -     -1.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 45,987 37,263 27,364 24,745 25,847 19,876 19,798 15.07%
  YoY % 23.41% 36.18% 10.58% -4.26% 30.04% 0.39% -
  Horiz. % 232.28% 188.22% 138.22% 124.99% 130.55% 100.39% 100.00%
PBT 7,043 8,881 4,898 4,253 1,683 2,109 2,122 22.11%
  YoY % -20.70% 81.32% 15.17% 152.70% -20.20% -0.61% -
  Horiz. % 331.90% 418.52% 230.82% 200.42% 79.31% 99.39% 100.00%
Tax -63 -1,828 -1,050 -974 -300 -366 -366 -25.40%
  YoY % 96.55% -74.10% -7.80% -224.67% 18.03% 0.00% -
  Horiz. % 17.21% 499.45% 286.89% 266.12% 81.97% 100.00% 100.00%
NP 6,980 7,053 3,848 3,279 1,383 1,743 1,756 25.83%
  YoY % -1.04% 83.29% 17.35% 137.09% -20.65% -0.74% -
  Horiz. % 397.49% 401.65% 219.13% 186.73% 78.76% 99.26% 100.00%
NP to SH 6,980 7,053 3,848 3,279 1,383 1,743 1,756 25.83%
  YoY % -1.04% 83.29% 17.35% 137.09% -20.65% -0.74% -
  Horiz. % 397.49% 401.65% 219.13% 186.73% 78.76% 99.26% 100.00%
Tax Rate 0.89 % 20.58 % 21.44 % 22.90 % 17.83 % 17.35 % 17.25 % -38.96%
  YoY % -95.68% -4.01% -6.38% 28.44% 2.77% 0.58% -
  Horiz. % 5.16% 119.30% 124.29% 132.75% 103.36% 100.58% 100.00%
Total Cost 39,007 30,210 23,516 21,466 24,464 18,133 18,042 13.70%
  YoY % 29.12% 28.47% 9.55% -12.25% 34.91% 0.50% -
  Horiz. % 216.20% 167.44% 130.34% 118.98% 135.59% 100.50% 100.00%
Net Worth 120,916 106,806 75,816 70,890 64,025 59,589 55,968 13.69%
  YoY % 13.21% 40.88% 6.95% 10.72% 7.44% 6.47% -
  Horiz. % 216.04% 190.83% 135.46% 126.66% 114.40% 106.47% 100.00%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 2,638 3,840 4,000 - - - - -
  YoY % -31.28% -4.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.97% 96.00% 100.00% - - - -
Div Payout % 37.81 % 54.45 % 103.95 % - % - % - % - % -
  YoY % -30.56% -47.62% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 36.37% 52.38% 100.00% - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 120,916 106,806 75,816 70,890 64,025 59,589 55,968 13.69%
  YoY % 13.21% 40.88% 6.95% 10.72% 7.44% 6.47% -
  Horiz. % 216.04% 190.83% 135.46% 126.66% 114.40% 106.47% 100.00%
NOSH 131,947 128,003 80,000 79,975 79,942 79,954 79,818 8.73%
  YoY % 3.08% 60.00% 0.03% 0.04% -0.01% 0.17% -
  Horiz. % 165.31% 160.37% 100.23% 100.20% 100.16% 100.17% 100.00%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 15.18 % 18.93 % 14.06 % 13.25 % 5.35 % 8.77 % 8.87 % 9.36%
  YoY % -19.81% 34.64% 6.11% 147.66% -39.00% -1.13% -
  Horiz. % 171.14% 213.42% 158.51% 149.38% 60.32% 98.87% 100.00%
ROE 5.77 % 6.60 % 5.08 % 4.63 % 2.16 % 2.92 % 3.14 % 10.66%
  YoY % -12.58% 29.92% 9.72% 114.35% -26.03% -7.01% -
  Horiz. % 183.76% 210.19% 161.78% 147.45% 68.79% 92.99% 100.00%
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 34.85 29.11 34.21 30.94 32.33 24.86 24.80 5.83%
  YoY % 19.72% -14.91% 10.57% -4.30% 30.05% 0.24% -
  Horiz. % 140.52% 117.38% 137.94% 124.76% 130.36% 100.24% 100.00%
EPS 5.29 5.51 4.81 4.10 1.73 2.18 2.20 15.73%
  YoY % -3.99% 14.55% 17.32% 136.99% -20.64% -0.91% -
  Horiz. % 240.45% 250.45% 218.64% 186.36% 78.64% 99.09% 100.00%
DPS 2.00 3.00 5.00 0.00 0.00 0.00 0.00 -
  YoY % -33.33% -40.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 60.00% 100.00% - - - -
NAPS 0.9164 0.8344 0.9477 0.8864 0.8009 0.7453 0.7012 4.56%
  YoY % 9.83% -11.96% 6.92% 10.68% 7.46% 6.29% -
  Horiz. % 130.69% 119.00% 135.15% 126.41% 114.22% 106.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 145,200
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 31.67 25.66 18.85 17.04 17.80 13.69 13.63 15.07%
  YoY % 23.42% 36.13% 10.62% -4.27% 30.02% 0.44% -
  Horiz. % 232.36% 188.26% 138.30% 125.02% 130.59% 100.44% 100.00%
EPS 4.81 4.86 2.65 2.26 0.95 1.20 1.21 25.84%
  YoY % -1.03% 83.40% 17.26% 137.89% -20.83% -0.83% -
  Horiz. % 397.52% 401.65% 219.01% 186.78% 78.51% 99.17% 100.00%
DPS 1.82 2.64 2.75 0.00 0.00 0.00 0.00 -
  YoY % -31.06% -4.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.18% 96.00% 100.00% - - - -
NAPS 0.8328 0.7356 0.5221 0.4882 0.4409 0.4104 0.3855 13.68%
  YoY % 13.21% 40.89% 6.94% 10.73% 7.43% 6.46% -
  Horiz. % 216.03% 190.82% 135.43% 126.64% 114.37% 106.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 3.4000 3.0500 2.3400 0.8800 0.5250 0.4900 0.4900 -
P/RPS 9.76 10.48 6.84 2.84 1.62 1.97 1.98 30.42%
  YoY % -6.87% 53.22% 140.85% 75.31% -17.77% -0.51% -
  Horiz. % 492.93% 529.29% 345.45% 143.43% 81.82% 99.49% 100.00%
P/EPS 64.27 55.35 48.65 21.46 30.35 22.48 22.27 19.30%
  YoY % 16.12% 13.77% 126.70% -29.29% 35.01% 0.94% -
  Horiz. % 288.59% 248.54% 218.46% 96.36% 136.28% 100.94% 100.00%
EY 1.56 1.81 2.06 4.66 3.30 4.45 4.49 -16.14%
  YoY % -13.81% -12.14% -55.79% 41.21% -25.84% -0.89% -
  Horiz. % 34.74% 40.31% 45.88% 103.79% 73.50% 99.11% 100.00%
DY 0.59 0.98 2.14 0.00 0.00 0.00 0.00 -
  YoY % -39.80% -54.21% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 27.57% 45.79% 100.00% - - - -
P/NAPS 3.71 3.66 2.47 0.99 0.66 0.66 0.70 32.01%
  YoY % 1.37% 48.18% 149.49% 50.00% 0.00% -5.71% -
  Horiz. % 530.00% 522.86% 352.86% 141.43% 94.29% 94.29% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date - 14/03/16 18/03/15 28/03/14 29/03/13 19/03/12 29/03/11 -
Price 3.8200 3.0700 2.6900 1.1200 0.5800 0.8300 0.6300 -
P/RPS 10.96 10.55 7.86 3.62 1.79 3.34 2.54 27.57%
  YoY % 3.89% 34.22% 117.13% 102.23% -46.41% 31.50% -
  Horiz. % 431.50% 415.35% 309.45% 142.52% 70.47% 131.50% 100.00%
P/EPS 72.21 55.72 55.93 27.32 33.53 38.07 28.64 16.65%
  YoY % 29.59% -0.38% 104.72% -18.52% -11.93% 32.93% -
  Horiz. % 252.13% 194.55% 195.29% 95.39% 117.07% 132.93% 100.00%
EY 1.38 1.79 1.79 3.66 2.98 2.63 3.49 -14.32%
  YoY % -22.91% 0.00% -51.09% 22.82% 13.31% -24.64% -
  Horiz. % 39.54% 51.29% 51.29% 104.87% 85.39% 75.36% 100.00%
DY 0.52 0.98 1.86 0.00 0.00 0.00 0.00 -
  YoY % -46.94% -47.31% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 27.96% 52.69% 100.00% - - - -
P/NAPS 4.17 3.68 2.84 1.26 0.72 1.11 0.90 29.09%
  YoY % 13.32% 29.58% 125.40% 75.00% -35.14% 23.33% -
  Horiz. % 463.33% 408.89% 315.56% 140.00% 80.00% 123.33% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

450  269  496  574 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.105-0.005 
 KGROUP-WB 0.02-0.005 
 NETX 0.05-0.005 
 ARMADA 0.70-0.01 
 IRIS 0.17+0.02 
 VSOLAR 0.10+0.005 
 DBE 0.030.00 
 FRONTKN 0.305+0.015 
 SENERGY 1.57-0.04 
 NETX-WB 0.025-0.005 
Partners & Brokers