Highlights

[SCGM] YoY Quarter Result on 2017-07-31 [#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 -     9.99%    YoY -     1.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 53,664 37,876 29,637 27,276 25,744 25,545 21,473 16.48%
  YoY % 41.68% 27.80% 8.66% 5.95% 0.78% 18.96% -
  Horiz. % 249.91% 176.39% 138.02% 127.02% 119.89% 118.96% 100.00%
PBT 6,708 6,436 5,936 4,593 3,384 2,547 1,889 23.49%
  YoY % 4.23% 8.42% 29.24% 35.73% 32.86% 34.83% -
  Horiz. % 355.11% 340.71% 314.24% 243.14% 179.14% 134.83% 100.00%
Tax -1,116 -924 -1,050 -1,050 -257 -360 -219 31.15%
  YoY % -20.78% 12.00% 0.00% -308.56% 28.61% -64.38% -
  Horiz. % 509.59% 421.92% 479.45% 479.45% 117.35% 164.38% 100.00%
NP 5,592 5,512 4,886 3,543 3,127 2,187 1,670 22.29%
  YoY % 1.45% 12.81% 37.91% 13.30% 42.98% 30.96% -
  Horiz. % 334.85% 330.06% 292.57% 212.16% 187.25% 130.96% 100.00%
NP to SH 5,592 5,512 4,886 3,543 3,127 2,187 1,670 22.29%
  YoY % 1.45% 12.81% 37.91% 13.30% 42.98% 30.96% -
  Horiz. % 334.85% 330.06% 292.57% 212.16% 187.25% 130.96% 100.00%
Tax Rate 16.64 % 14.36 % 17.69 % 22.86 % 7.59 % 14.13 % 11.59 % 6.21%
  YoY % 15.88% -18.82% -22.62% 201.19% -46.28% 21.92% -
  Horiz. % 143.57% 123.90% 152.63% 197.24% 65.49% 121.92% 100.00%
Total Cost 48,072 32,364 24,751 23,733 22,617 23,358 19,803 15.91%
  YoY % 48.54% 30.76% 4.29% 4.93% -3.17% 17.95% -
  Horiz. % 242.75% 163.43% 124.99% 119.85% 114.21% 117.95% 100.00%
Net Worth 167,542 113,721 74,241 69,420 69,001 62,726 58,841 19.03%
  YoY % 47.33% 53.18% 6.94% 0.61% 10.01% 6.60% -
  Horiz. % 284.73% 193.27% 126.17% 117.98% 117.27% 106.60% 100.00%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 2,178 2,637 3,998 - - - - -
  YoY % -17.39% -34.04% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.49% 65.96% 100.00% - - - -
Div Payout % 38.96 % 47.85 % 81.83 % - % - % - % - % -
  YoY % -18.58% -41.53% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.61% 58.47% 100.00% - - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 167,542 113,721 74,241 69,420 69,001 62,726 58,841 19.03%
  YoY % 47.33% 53.18% 6.94% 0.61% 10.01% 6.60% -
  Horiz. % 284.73% 193.27% 126.17% 117.98% 117.27% 106.60% 100.00%
NOSH 145,246 131,866 79,967 79,977 79,974 80,109 79,904 10.46%
  YoY % 10.15% 64.90% -0.01% 0.00% -0.17% 0.26% -
  Horiz. % 181.78% 165.03% 100.08% 100.09% 100.09% 100.26% 100.00%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 10.42 % 14.55 % 16.49 % 12.99 % 12.15 % 8.56 % 7.78 % 4.99%
  YoY % -28.38% -11.76% 26.94% 6.91% 41.94% 10.03% -
  Horiz. % 133.93% 187.02% 211.95% 166.97% 156.17% 110.03% 100.00%
ROE 3.34 % 4.85 % 6.58 % 5.10 % 4.53 % 3.49 % 2.84 % 2.74%
  YoY % -31.13% -26.29% 29.02% 12.58% 29.80% 22.89% -
  Horiz. % 117.61% 170.77% 231.69% 179.58% 159.51% 122.89% 100.00%
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 36.95 28.72 37.06 34.10 32.19 31.89 26.87 5.45%
  YoY % 28.66% -22.50% 8.68% 5.93% 0.94% 18.68% -
  Horiz. % 137.51% 106.88% 137.92% 126.91% 119.80% 118.68% 100.00%
EPS 3.85 4.18 6.11 4.43 3.91 2.73 2.09 10.71%
  YoY % -7.89% -31.59% 37.92% 13.30% 43.22% 30.62% -
  Horiz. % 184.21% 200.00% 292.34% 211.96% 187.08% 130.62% 100.00%
DPS 1.50 2.00 5.00 0.00 0.00 0.00 0.00 -
  YoY % -25.00% -60.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.00% 40.00% 100.00% - - - -
NAPS 1.1535 0.8624 0.9284 0.8680 0.8628 0.7830 0.7364 7.76%
  YoY % 33.75% -7.11% 6.96% 0.60% 10.19% 6.33% -
  Horiz. % 156.64% 117.11% 126.07% 117.87% 117.16% 106.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 145,246
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 36.95 26.08 20.40 18.78 17.72 17.59 14.78 16.48%
  YoY % 41.68% 27.84% 8.63% 5.98% 0.74% 19.01% -
  Horiz. % 250.00% 176.45% 138.02% 127.06% 119.89% 119.01% 100.00%
EPS 3.85 3.79 3.36 2.44 2.15 1.51 1.15 22.29%
  YoY % 1.58% 12.80% 37.70% 13.49% 42.38% 31.30% -
  Horiz. % 334.78% 329.57% 292.17% 212.17% 186.96% 131.30% 100.00%
DPS 1.50 1.82 2.75 0.00 0.00 0.00 0.00 -
  YoY % -17.58% -33.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.55% 66.18% 100.00% - - - -
NAPS 1.1535 0.7830 0.5111 0.4779 0.4751 0.4319 0.4051 19.03%
  YoY % 47.32% 53.20% 6.95% 0.59% 10.00% 6.62% -
  Horiz. % 284.74% 193.29% 126.17% 117.97% 117.28% 106.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 3.1300 3.5000 3.7700 1.9800 0.9550 0.7100 0.5050 -
P/RPS 8.47 12.19 10.17 5.81 2.97 2.23 1.88 28.49%
  YoY % -30.52% 19.86% 75.04% 95.62% 33.18% 18.62% -
  Horiz. % 450.53% 648.40% 540.96% 309.04% 157.98% 118.62% 100.00%
P/EPS 81.30 83.73 61.70 44.70 24.42 26.01 24.16 22.39%
  YoY % -2.90% 35.71% 38.03% 83.05% -6.11% 7.66% -
  Horiz. % 336.51% 346.56% 255.38% 185.02% 101.08% 107.66% 100.00%
EY 1.23 1.19 1.62 2.24 4.09 3.85 4.14 -18.30%
  YoY % 3.36% -26.54% -27.68% -45.23% 6.23% -7.00% -
  Horiz. % 29.71% 28.74% 39.13% 54.11% 98.79% 93.00% 100.00%
DY 0.48 0.57 1.33 0.00 0.00 0.00 0.00 -
  YoY % -15.79% -57.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 36.09% 42.86% 100.00% - - - -
P/NAPS 2.71 4.06 4.06 2.28 1.11 0.91 0.69 25.58%
  YoY % -33.25% 0.00% 78.07% 105.41% 21.98% 31.88% -
  Horiz. % 392.75% 588.41% 588.41% 330.43% 160.87% 131.88% 100.00%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 07/09/17 02/09/16 18/08/15 12/09/14 26/09/13 28/09/12 28/09/11 -
Price 3.0200 2.8200 3.5900 2.3800 0.9900 0.6900 0.4800 -
P/RPS 8.17 9.82 9.69 6.98 3.08 2.16 1.79 28.76%
  YoY % -16.80% 1.34% 38.83% 126.62% 42.59% 20.67% -
  Horiz. % 456.42% 548.60% 541.34% 389.94% 172.07% 120.67% 100.00%
P/EPS 78.44 67.46 58.76 53.72 25.32 25.27 22.97 22.69%
  YoY % 16.28% 14.81% 9.38% 112.16% 0.20% 10.01% -
  Horiz. % 341.49% 293.69% 255.81% 233.87% 110.23% 110.01% 100.00%
EY 1.27 1.48 1.70 1.86 3.95 3.96 4.35 -18.54%
  YoY % -14.19% -12.94% -8.60% -52.91% -0.25% -8.97% -
  Horiz. % 29.20% 34.02% 39.08% 42.76% 90.80% 91.03% 100.00%
DY 0.50 0.71 1.39 0.00 0.00 0.00 0.00 -
  YoY % -29.58% -48.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 35.97% 51.08% 100.00% - - - -
P/NAPS 2.62 3.27 3.87 2.74 1.15 0.88 0.65 26.13%
  YoY % -19.88% -15.50% 41.24% 138.26% 30.68% 35.38% -
  Horiz. % 403.08% 503.08% 595.38% 421.54% 176.92% 135.38% 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.
 


 

396  350  500  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KAB 0.30+0.05 
 DGB 0.14+0.03 
 PUC 0.2050.00 
 TRIVE 0.080.00 
 HIBISCS 0.775+0.015 
 DGSB 0.0850.00 
 HUBLINE 0.1250.00 
 NETX 0.050.00 
 DGB-WA 0.03+0.005 
 ASIABIO 0.210.00 
Partners & Brokers