Highlights

[SCGM] YoY Quarter Result on 2017-10-31 [#2]

Stock [SCGM]: SCGM BHD
Announcement Date 07-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Oct-2017  [#2]
Profit Trend QoQ -     -6.01%    YoY -     -3.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 52,106 42,015 34,118 26,124 26,026 22,893 18,776 18.53%
  YoY % 24.02% 23.15% 30.60% 0.38% 13.69% 21.93% -
  Horiz. % 277.51% 223.77% 181.71% 139.14% 138.61% 121.93% 100.00%
PBT 6,091 6,521 5,843 4,089 3,359 3,029 1,640 24.42%
  YoY % -6.59% 11.60% 42.90% 21.73% 10.89% 84.70% -
  Horiz. % 371.40% 397.62% 356.28% 249.33% 204.82% 184.70% 100.00%
Tax -835 -1,096 -1,050 -1,050 -660 -800 -275 20.31%
  YoY % 23.81% -4.38% 0.00% -59.09% 17.50% -190.91% -
  Horiz. % 303.64% 398.55% 381.82% 381.82% 240.00% 290.91% 100.00%
NP 5,256 5,425 4,793 3,039 2,699 2,229 1,365 25.17%
  YoY % -3.12% 13.19% 57.72% 12.60% 21.09% 63.30% -
  Horiz. % 385.05% 397.44% 351.14% 222.64% 197.73% 163.30% 100.00%
NP to SH 5,256 5,425 4,793 3,039 2,699 2,299 1,365 25.17%
  YoY % -3.12% 13.19% 57.72% 12.60% 17.40% 68.42% -
  Horiz. % 385.05% 397.44% 351.14% 222.64% 197.73% 168.42% 100.00%
Tax Rate 13.71 % 16.81 % 17.97 % 25.68 % 19.65 % 26.41 % 16.77 % -3.30%
  YoY % -18.44% -6.46% -30.02% 30.69% -25.60% 57.48% -
  Horiz. % 81.75% 100.24% 107.16% 153.13% 117.17% 157.48% 100.00%
Total Cost 46,850 36,590 29,325 23,085 23,327 20,664 17,411 17.92%
  YoY % 28.04% 24.77% 27.03% -1.04% 12.89% 18.68% -
  Horiz. % 269.08% 210.15% 168.43% 132.59% 133.98% 118.68% 100.00%
Net Worth 167,827 116,621 76,207 70,344 69,381 64,569 60,243 18.60%
  YoY % 43.91% 53.03% 8.33% 1.39% 7.45% 7.18% -
  Horiz. % 278.58% 193.58% 126.50% 116.77% 115.17% 107.18% 100.00%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 2,877 2,640 4,805 15 - - - -
  YoY % 8.99% -45.06% 29,942.59% 0.00% 0.00% 0.00% -
  Horiz. % 17,990.32% 16,506.19% 30,042.59% 100.00% - - -
Div Payout % 54.74 % 48.66 % 100.25 % 0.53 % - % - % - % -
  YoY % 12.49% -51.46% 18,815.10% 0.00% 0.00% 0.00% -
  Horiz. % 10,328.30% 9,181.13% 18,915.10% 100.00% - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 167,827 116,621 76,207 70,344 69,381 64,569 60,243 18.60%
  YoY % 43.91% 53.03% 8.33% 1.39% 7.45% 7.18% -
  Horiz. % 278.58% 193.58% 126.50% 116.77% 115.17% 107.18% 100.00%
NOSH 191,824 132,000 120,125 79,973 80,089 82,401 79,824 15.72%
  YoY % 45.32% 9.89% 50.21% -0.14% -2.81% 3.23% -
  Horiz. % 240.31% 165.36% 150.49% 100.19% 100.33% 103.23% 100.00%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 10.09 % 12.91 % 14.05 % 11.63 % 10.37 % 9.74 % 7.27 % 5.61%
  YoY % -21.84% -8.11% 20.81% 12.15% 6.47% 33.98% -
  Horiz. % 138.79% 177.58% 193.26% 159.97% 142.64% 133.98% 100.00%
ROE 3.13 % 4.65 % 6.29 % 4.32 % 3.89 % 3.56 % 2.27 % 5.49%
  YoY % -32.69% -26.07% 45.60% 11.05% 9.27% 56.83% -
  Horiz. % 137.89% 204.85% 277.09% 190.31% 171.37% 156.83% 100.00%
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 27.16 31.83 28.40 32.67 32.50 27.78 23.52 2.42%
  YoY % -14.67% 12.08% -13.07% 0.52% 16.99% 18.11% -
  Horiz. % 115.48% 135.33% 120.75% 138.90% 138.18% 118.11% 100.00%
EPS 2.74 4.11 3.99 3.80 3.37 2.79 1.71 8.17%
  YoY % -33.33% 3.01% 5.00% 12.76% 20.79% 63.16% -
  Horiz. % 160.23% 240.35% 233.33% 222.22% 197.08% 163.16% 100.00%
DPS 1.50 2.00 4.00 0.02 0.00 0.00 0.00 -
  YoY % -25.00% -50.00% 19,900.00% 0.00% 0.00% 0.00% -
  Horiz. % 7,500.00% 10,000.00% 20,000.00% 100.00% - - -
NAPS 0.8749 0.8835 0.6344 0.8796 0.8663 0.7836 0.7547 2.49%
  YoY % -0.97% 39.27% -27.88% 1.54% 10.55% 3.83% -
  Horiz. % 115.93% 117.07% 84.06% 116.55% 114.79% 103.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 191,824
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 27.16 21.90 17.79 13.62 13.57 11.93 9.79 18.52%
  YoY % 24.02% 23.10% 30.62% 0.37% 13.75% 21.86% -
  Horiz. % 277.43% 223.70% 181.72% 139.12% 138.61% 121.86% 100.00%
EPS 2.74 2.83 2.50 1.58 1.41 1.20 0.71 25.22%
  YoY % -3.18% 13.20% 58.23% 12.06% 17.50% 69.01% -
  Horiz. % 385.92% 398.59% 352.11% 222.54% 198.59% 169.01% 100.00%
DPS 1.50 1.38 2.50 0.01 0.00 0.00 0.00 -
  YoY % 8.70% -44.80% 24,900.00% 0.00% 0.00% 0.00% -
  Horiz. % 15,000.00% 13,800.00% 25,000.00% 100.00% - - -
NAPS 0.8749 0.6080 0.3973 0.3667 0.3617 0.3366 0.3141 18.60%
  YoY % 43.90% 53.03% 8.34% 1.38% 7.46% 7.16% -
  Horiz. % 278.54% 193.57% 126.49% 116.75% 115.15% 107.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 2.8800 3.3600 2.7500 2.0800 0.8750 0.6700 0.4700 -
P/RPS 10.60 10.56 9.68 6.37 2.69 2.41 2.00 32.01%
  YoY % 0.38% 9.09% 51.96% 136.80% 11.62% 20.50% -
  Horiz. % 530.00% 528.00% 484.00% 318.50% 134.50% 120.50% 100.00%
P/EPS 105.11 81.75 68.92 54.74 25.96 24.01 27.49 25.02%
  YoY % 28.57% 18.62% 25.90% 110.86% 8.12% -12.66% -
  Horiz. % 382.36% 297.38% 250.71% 199.13% 94.43% 87.34% 100.00%
EY 0.95 1.22 1.45 1.83 3.85 4.16 3.64 -20.04%
  YoY % -22.13% -15.86% -20.77% -52.47% -7.45% 14.29% -
  Horiz. % 26.10% 33.52% 39.84% 50.27% 105.77% 114.29% 100.00%
DY 0.52 0.60 1.45 0.01 0.00 0.00 0.00 -
  YoY % -13.33% -58.62% 14,400.00% 0.00% 0.00% 0.00% -
  Horiz. % 5,200.00% 6,000.00% 14,500.00% 100.00% - - -
P/NAPS 3.29 3.80 4.33 2.36 1.01 0.86 0.62 32.04%
  YoY % -13.42% -12.24% 83.47% 133.66% 17.44% 38.71% -
  Horiz. % 530.65% 612.90% 698.39% 380.65% 162.90% 138.71% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 07/12/17 08/12/16 09/12/15 18/12/14 30/12/13 17/12/12 29/12/11 -
Price 2.7200 3.3300 2.8200 1.7400 0.9500 0.5000 0.5000 -
P/RPS 10.01 10.46 9.93 5.33 2.92 1.80 2.13 29.39%
  YoY % -4.30% 5.34% 86.30% 82.53% 62.22% -15.49% -
  Horiz. % 469.95% 491.08% 466.20% 250.23% 137.09% 84.51% 100.00%
P/EPS 99.27 81.02 70.68 45.79 28.19 17.92 29.24 22.57%
  YoY % 22.53% 14.63% 54.36% 62.43% 57.31% -38.71% -
  Horiz. % 339.50% 277.09% 241.72% 156.60% 96.41% 61.29% 100.00%
EY 1.01 1.23 1.41 2.18 3.55 5.58 3.42 -18.38%
  YoY % -17.89% -12.77% -35.32% -38.59% -36.38% 63.16% -
  Horiz. % 29.53% 35.96% 41.23% 63.74% 103.80% 163.16% 100.00%
DY 0.55 0.60 1.42 0.01 0.00 0.00 0.00 -
  YoY % -8.33% -57.75% 14,100.00% 0.00% 0.00% 0.00% -
  Horiz. % 5,500.00% 6,000.00% 14,200.00% 100.00% - - -
P/NAPS 3.11 3.77 4.45 1.98 1.10 0.64 0.66 29.45%
  YoY % -17.51% -15.28% 124.75% 80.00% 71.88% -3.03% -
  Horiz. % 471.21% 571.21% 674.24% 300.00% 166.67% 96.97% 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.
 


 

392  383  499  584 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.285+0.02 
 TIGER 0.0450.00 
 BORNOIL 0.090.00 
 UMWOG 0.29-0.005 
 SAPNRG 0.785-0.02 
 PUC-WB 0.205+0.035 
 TRIVE 0.045-0.005 
 SIME 2.12+0.02 
 HUBLINE 0.10-0.005 
 MALTON-WB 0.275+0.02 
Partners & Brokers