Highlights

[SCGM] YoY Quarter Result on 2018-04-30 [#4]

Stock [SCGM]: SCGM BHD
Announcement Date 02-Jul-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 30-Apr-2018  [#4]
Profit Trend QoQ -     -97.22%    YoY -     -97.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 48,231 52,907 32,487 25,869 23,785 22,609 21,986 13.98%
  YoY % -8.84% 62.86% 25.58% 8.76% 5.20% 2.83% -
  Horiz. % 219.37% 240.64% 147.76% 117.66% 108.18% 102.83% 100.00%
PBT 882 6,604 5,097 6,187 4,020 3,117 2,200 -14.12%
  YoY % -86.64% 29.57% -17.62% 53.91% 28.97% 41.68% -
  Horiz. % 40.09% 300.18% 231.68% 281.23% 182.73% 141.68% 100.00%
Tax -732 -1,520 -1,635 -1,050 -1,506 -1,276 -775 -0.95%
  YoY % 51.84% 7.03% -55.71% 30.28% -18.03% -64.65% -
  Horiz. % 94.45% 196.13% 210.97% 135.48% 194.32% 164.65% 100.00%
NP 150 5,084 3,462 5,137 2,514 1,841 1,425 -31.27%
  YoY % -97.05% 46.85% -32.61% 104.34% 36.56% 29.19% -
  Horiz. % 10.53% 356.77% 242.95% 360.49% 176.42% 129.19% 100.00%
NP to SH 150 5,084 3,462 5,137 2,514 1,841 1,425 -31.27%
  YoY % -97.05% 46.85% -32.61% 104.34% 36.56% 29.19% -
  Horiz. % 10.53% 356.77% 242.95% 360.49% 176.42% 129.19% 100.00%
Tax Rate 82.99 % 23.02 % 32.08 % 16.97 % 37.46 % 40.94 % 35.23 % 15.34%
  YoY % 260.51% -28.24% 89.04% -54.70% -8.50% 16.21% -
  Horiz. % 235.57% 65.34% 91.06% 48.17% 106.33% 116.21% 100.00%
Total Cost 48,081 47,823 29,025 20,732 21,271 20,768 20,561 15.20%
  YoY % 0.54% 64.76% 40.00% -2.53% 2.42% 1.01% -
  Horiz. % 233.85% 232.59% 141.17% 100.83% 103.45% 101.01% 100.00%
Net Worth 167,339 160,930 111,074 73,854 69,479 66,043 63,484 17.52%
  YoY % 3.98% 44.88% 50.40% 6.30% 5.20% 4.03% -
  Horiz. % 263.59% 253.50% 174.96% 116.33% 109.44% 104.03% 100.00%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 2,891 2,835 2,642 - - - - -
  YoY % 1.98% 7.30% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.42% 107.30% 100.00% - - - -
Div Payout % 1,927.87 % 55.78 % 76.34 % - % - % - % - % -
  YoY % 3,356.20% -26.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,525.37% 73.07% 100.00% - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 167,339 160,930 111,074 73,854 69,479 66,043 63,484 17.52%
  YoY % 3.98% 44.88% 50.40% 6.30% 5.20% 4.03% -
  Horiz. % 263.59% 253.50% 174.96% 116.33% 109.44% 104.03% 100.00%
NOSH 192,787 141,789 132,137 80,015 80,063 80,043 80,056 15.77%
  YoY % 35.97% 7.30% 65.14% -0.06% 0.03% -0.02% -
  Horiz. % 240.81% 177.11% 165.06% 99.95% 100.01% 99.98% 100.00%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 0.31 % 9.61 % 10.66 % 19.86 % 10.57 % 8.14 % 6.48 % -39.74%
  YoY % -96.77% -9.85% -46.32% 87.89% 29.85% 25.62% -
  Horiz. % 4.78% 148.30% 164.51% 306.48% 163.12% 125.62% 100.00%
ROE 0.09 % 3.16 % 3.12 % 6.96 % 3.62 % 2.79 % 2.24 % -41.46%
  YoY % -97.15% 1.28% -55.17% 92.27% 29.75% 24.55% -
  Horiz. % 4.02% 141.07% 139.29% 310.71% 161.61% 124.55% 100.00%
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 25.02 37.31 24.59 32.33 29.71 28.25 27.46 -1.54%
  YoY % -32.94% 51.73% -23.94% 8.82% 5.17% 2.88% -
  Horiz. % 91.11% 135.87% 89.55% 117.73% 108.19% 102.88% 100.00%
EPS 0.08 3.59 2.62 6.42 3.14 2.30 1.78 -40.36%
  YoY % -97.77% 37.02% -59.19% 104.46% 36.52% 29.21% -
  Horiz. % 4.49% 201.69% 147.19% 360.67% 176.40% 129.21% 100.00%
DPS 1.50 2.00 2.00 0.00 0.00 0.00 0.00 -
  YoY % -25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 100.00% 100.00% - - - -
NAPS 0.8680 1.1350 0.8406 0.9230 0.8678 0.8251 0.7930 1.52%
  YoY % -23.52% 35.02% -8.93% 6.36% 5.18% 4.05% -
  Horiz. % 109.46% 143.13% 106.00% 116.39% 109.43% 104.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 193,272
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 24.95 27.37 16.81 13.38 12.31 11.70 11.38 13.97%
  YoY % -8.84% 62.82% 25.64% 8.69% 5.21% 2.81% -
  Horiz. % 219.24% 240.51% 147.72% 117.57% 108.17% 102.81% 100.00%
EPS 0.08 2.63 1.79 2.66 1.30 0.95 0.74 -30.97%
  YoY % -96.96% 46.93% -32.71% 104.62% 36.84% 28.38% -
  Horiz. % 10.81% 355.41% 241.89% 359.46% 175.68% 128.38% 100.00%
DPS 1.50 1.47 1.37 0.00 0.00 0.00 0.00 -
  YoY % 2.04% 7.30% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.49% 107.30% 100.00% - - - -
NAPS 0.8658 0.8327 0.5747 0.3821 0.3595 0.3417 0.3285 17.52%
  YoY % 3.98% 44.89% 50.41% 6.29% 5.21% 4.02% -
  Horiz. % 263.56% 253.49% 174.95% 116.32% 109.44% 104.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 1.5000 4.0500 2.9600 2.7200 1.4700 0.5500 0.7700 -
P/RPS 6.00 10.85 12.04 8.41 4.95 1.95 2.80 13.54%
  YoY % -44.70% -9.88% 43.16% 69.90% 153.85% -30.36% -
  Horiz. % 214.29% 387.50% 430.00% 300.36% 176.79% 69.64% 100.00%
P/EPS 1,927.87 112.95 112.98 42.37 46.82 23.91 43.26 88.24%
  YoY % 1,606.83% -0.03% 166.65% -9.50% 95.82% -44.73% -
  Horiz. % 4,456.47% 261.10% 261.17% 97.94% 108.23% 55.27% 100.00%
EY 0.05 0.89 0.89 2.36 2.14 4.18 2.31 -47.19%
  YoY % -94.38% 0.00% -62.29% 10.28% -48.80% 80.95% -
  Horiz. % 2.16% 38.53% 38.53% 102.16% 92.64% 180.95% 100.00%
DY 1.00 0.49 0.68 0.00 0.00 0.00 0.00 -
  YoY % 104.08% -27.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 147.06% 72.06% 100.00% - - - -
P/NAPS 1.73 3.57 3.52 2.95 1.69 0.67 0.97 10.12%
  YoY % -51.54% 1.42% 19.32% 74.56% 152.24% -30.93% -
  Horiz. % 178.35% 368.04% 362.89% 304.12% 174.23% 69.07% 100.00%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 02/07/18 21/06/17 23/06/16 22/06/15 23/06/14 28/06/13 29/06/12 -
Price 1.3700 4.0900 3.6100 3.3700 2.0400 1.1000 0.7400 -
P/RPS 5.48 10.96 14.68 10.42 6.87 3.89 2.69 12.59%
  YoY % -50.00% -25.34% 40.88% 51.67% 76.61% 44.61% -
  Horiz. % 203.72% 407.43% 545.72% 387.36% 255.39% 144.61% 100.00%
P/EPS 1,760.79 114.07 137.79 52.49 64.97 47.83 41.57 86.65%
  YoY % 1,443.60% -17.21% 162.51% -19.21% 35.84% 15.06% -
  Horiz. % 4,235.72% 274.40% 331.46% 126.27% 156.29% 115.06% 100.00%
EY 0.06 0.88 0.73 1.91 1.54 2.09 2.41 -45.95%
  YoY % -93.18% 20.55% -61.78% 24.03% -26.32% -13.28% -
  Horiz. % 2.49% 36.51% 30.29% 79.25% 63.90% 86.72% 100.00%
DY 1.09 0.49 0.55 0.00 0.00 0.00 0.00 -
  YoY % 122.45% -10.91% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 198.18% 89.09% 100.00% - - - -
P/NAPS 1.58 3.60 4.29 3.65 2.35 1.33 0.93 9.23%
  YoY % -56.11% -16.08% 17.53% 55.32% 76.69% 43.01% -
  Horiz. % 169.89% 387.10% 461.29% 392.47% 252.69% 143.01% 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.
 


 

225  351  511  1117 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 1.12+0.05 
 SAPNRG 0.43-0.005 
 PWORTH 0.05+0.005 
 LAYHONG-WA 0.285+0.03 
 PINEPAC 0.555+0.115 
 HSI-H4O 0.445+0.005 
 BORNOIL 0.0550.00 
 MQTECH 0.0450.00 
 LIONIND 1.020.00 
 QES 0.32+0.01 
Partners & Brokers