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
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 53,416 45,987 37,263 27,364 24,745 25,847 19,876 17.89%
  YoY % 16.15% 23.41% 36.18% 10.58% -4.26% 30.04% -
  Horiz. % 268.75% 231.37% 187.48% 137.67% 124.50% 130.04% 100.00%
PBT 5,445 7,043 8,881 4,898 4,253 1,683 2,109 17.11%
  YoY % -22.69% -20.70% 81.32% 15.17% 152.70% -20.20% -
  Horiz. % 258.18% 333.95% 421.10% 232.24% 201.66% 79.80% 100.00%
Tax -48 -63 -1,828 -1,050 -974 -300 -366 -28.70%
  YoY % 23.81% 96.55% -74.10% -7.80% -224.67% 18.03% -
  Horiz. % 13.11% 17.21% 499.45% 286.89% 266.12% 81.97% 100.00%
NP 5,397 6,980 7,053 3,848 3,279 1,383 1,743 20.71%
  YoY % -22.68% -1.04% 83.29% 17.35% 137.09% -20.65% -
  Horiz. % 309.64% 400.46% 404.65% 220.77% 188.12% 79.35% 100.00%
NP to SH 5,397 6,980 7,053 3,848 3,279 1,383 1,743 20.71%
  YoY % -22.68% -1.04% 83.29% 17.35% 137.09% -20.65% -
  Horiz. % 309.64% 400.46% 404.65% 220.77% 188.12% 79.35% 100.00%
Tax Rate 0.88 % 0.89 % 20.58 % 21.44 % 22.90 % 17.83 % 17.35 % -39.13%
  YoY % -1.12% -95.68% -4.01% -6.38% 28.44% 2.77% -
  Horiz. % 5.07% 5.13% 118.62% 123.57% 131.99% 102.77% 100.00%
Total Cost 48,019 39,007 30,210 23,516 21,466 24,464 18,133 17.61%
  YoY % 23.10% 29.12% 28.47% 9.55% -12.25% 34.91% -
  Horiz. % 264.82% 215.12% 166.60% 129.69% 118.38% 134.91% 100.00%
Net Worth 170,585 120,916 106,806 75,816 70,890 64,025 59,589 19.14%
  YoY % 41.08% 13.21% 40.88% 6.95% 10.72% 7.44% -
  Horiz. % 286.27% 202.91% 179.24% 127.23% 118.96% 107.44% 100.00%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 2,898 2,638 3,840 4,000 - - - -
  YoY % 9.82% -31.28% -4.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.45% 65.97% 96.00% 100.00% - - -
Div Payout % 53.70 % 37.81 % 54.45 % 103.95 % - % - % - % -
  YoY % 42.03% -30.56% -47.62% 0.00% 0.00% 0.00% -
  Horiz. % 51.66% 36.37% 52.38% 100.00% - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 170,585 120,916 106,806 75,816 70,890 64,025 59,589 19.14%
  YoY % 41.08% 13.21% 40.88% 6.95% 10.72% 7.44% -
  Horiz. % 286.27% 202.91% 179.24% 127.23% 118.96% 107.44% 100.00%
NOSH 193,211 131,947 128,003 80,000 79,975 79,942 79,954 15.83%
  YoY % 46.43% 3.08% 60.00% 0.03% 0.04% -0.01% -
  Horiz. % 241.65% 165.03% 160.10% 100.06% 100.03% 99.99% 100.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 10.10 % 15.18 % 18.93 % 14.06 % 13.25 % 5.35 % 8.77 % 2.38%
  YoY % -33.47% -19.81% 34.64% 6.11% 147.66% -39.00% -
  Horiz. % 115.17% 173.09% 215.85% 160.32% 151.08% 61.00% 100.00%
ROE 3.16 % 5.77 % 6.60 % 5.08 % 4.63 % 2.16 % 2.92 % 1.32%
  YoY % -45.23% -12.58% 29.92% 9.72% 114.35% -26.03% -
  Horiz. % 108.22% 197.60% 226.03% 173.97% 158.56% 73.97% 100.00%
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 27.65 34.85 29.11 34.21 30.94 32.33 24.86 1.79%
  YoY % -20.66% 19.72% -14.91% 10.57% -4.30% 30.05% -
  Horiz. % 111.22% 140.19% 117.10% 137.61% 124.46% 130.05% 100.00%
EPS 2.79 5.29 5.51 4.81 4.10 1.73 2.18 4.19%
  YoY % -47.26% -3.99% 14.55% 17.32% 136.99% -20.64% -
  Horiz. % 127.98% 242.66% 252.75% 220.64% 188.07% 79.36% 100.00%
DPS 1.50 2.00 3.00 5.00 0.00 0.00 0.00 -
  YoY % -25.00% -33.33% -40.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.00% 40.00% 60.00% 100.00% - - -
NAPS 0.8829 0.9164 0.8344 0.9477 0.8864 0.8009 0.7453 2.86%
  YoY % -3.66% 9.83% -11.96% 6.92% 10.68% 7.46% -
  Horiz. % 118.46% 122.96% 111.95% 127.16% 118.93% 107.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 193,599
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 27.59 23.75 19.25 14.13 12.78 13.35 10.27 17.89%
  YoY % 16.17% 23.38% 36.23% 10.56% -4.27% 29.99% -
  Horiz. % 268.65% 231.26% 187.44% 137.59% 124.44% 129.99% 100.00%
EPS 2.79 3.61 3.64 1.99 1.69 0.71 0.90 20.73%
  YoY % -22.71% -0.82% 82.91% 17.75% 138.03% -21.11% -
  Horiz. % 310.00% 401.11% 404.44% 221.11% 187.78% 78.89% 100.00%
DPS 1.50 1.36 1.98 2.07 0.00 0.00 0.00 -
  YoY % 10.29% -31.31% -4.35% 0.00% 0.00% 0.00% -
  Horiz. % 72.46% 65.70% 95.65% 100.00% - - -
NAPS 0.8811 0.6246 0.5517 0.3916 0.3662 0.3307 0.3078 19.14%
  YoY % 41.07% 13.21% 40.88% 6.94% 10.73% 7.44% -
  Horiz. % 286.26% 202.92% 179.24% 127.23% 118.97% 107.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 2.2900 3.4000 3.0500 2.3400 0.8800 0.5250 0.4900 -
P/RPS 8.28 9.76 10.48 6.84 2.84 1.62 1.97 27.01%
  YoY % -15.16% -6.87% 53.22% 140.85% 75.31% -17.77% -
  Horiz. % 420.30% 495.43% 531.98% 347.21% 144.16% 82.23% 100.00%
P/EPS 81.98 64.27 55.35 48.65 21.46 30.35 22.48 24.04%
  YoY % 27.56% 16.12% 13.77% 126.70% -29.29% 35.01% -
  Horiz. % 364.68% 285.90% 246.22% 216.41% 95.46% 135.01% 100.00%
EY 1.22 1.56 1.81 2.06 4.66 3.30 4.45 -19.38%
  YoY % -21.79% -13.81% -12.14% -55.79% 41.21% -25.84% -
  Horiz. % 27.42% 35.06% 40.67% 46.29% 104.72% 74.16% 100.00%
DY 0.66 0.59 0.98 2.14 0.00 0.00 0.00 -
  YoY % 11.86% -39.80% -54.21% 0.00% 0.00% 0.00% -
  Horiz. % 30.84% 27.57% 45.79% 100.00% - - -
P/NAPS 2.59 3.71 3.66 2.47 0.99 0.66 0.66 25.57%
  YoY % -30.19% 1.37% 48.18% 149.49% 50.00% 0.00% -
  Horiz. % 392.42% 562.12% 554.55% 374.24% 150.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 13/03/18 - 14/03/16 18/03/15 28/03/14 29/03/13 19/03/12 -
Price 1.9000 3.8200 3.0700 2.6900 1.1200 0.5800 0.8300 -
P/RPS 6.87 10.96 10.55 7.86 3.62 1.79 3.34 12.76%
  YoY % -37.32% 3.89% 34.22% 117.13% 102.23% -46.41% -
  Horiz. % 205.69% 328.14% 315.87% 235.33% 108.38% 53.59% 100.00%
P/EPS 68.02 72.21 55.72 55.93 27.32 33.53 38.07 10.15%
  YoY % -5.80% 29.59% -0.38% 104.72% -18.52% -11.93% -
  Horiz. % 178.67% 189.68% 146.36% 146.91% 71.76% 88.07% 100.00%
EY 1.47 1.38 1.79 1.79 3.66 2.98 2.63 -9.23%
  YoY % 6.52% -22.91% 0.00% -51.09% 22.82% 13.31% -
  Horiz. % 55.89% 52.47% 68.06% 68.06% 139.16% 113.31% 100.00%
DY 0.79 0.52 0.98 1.86 0.00 0.00 0.00 -
  YoY % 51.92% -46.94% -47.31% 0.00% 0.00% 0.00% -
  Horiz. % 42.47% 27.96% 52.69% 100.00% - - -
P/NAPS 2.15 4.17 3.68 2.84 1.26 0.72 1.11 11.64%
  YoY % -48.44% 13.32% 29.58% 125.40% 75.00% -35.14% -
  Horiz. % 193.69% 375.68% 331.53% 255.86% 113.51% 64.86% 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.
 


 

342  298  554  989 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 0.955+0.03 
 SAPNRG 0.775+0.015 
 HSI-C3B 0.535-0.03 
 HIBISCS 0.995+0.04 
 HSI-C1X 0.245-0.025 
 SUMATEC 0.055+0.005 
 GSB 0.155+0.02 
 BARAKAH 0.12+0.035 
 HIBISCS-WC 0.515+0.035 
 WCT 0.76+0.04 
Partners & Brokers