Highlights

[SCGM] YoY Quarter Result on 2018-01-31 [#3]

Stock [SCGM]: SCGM BHD
Announcement Date 13-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Jan-2018  [#3]
Profit Trend QoQ -     2.68%    YoY -     -22.68%
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.
 


 

243  256  537  1142 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.445+0.015 
 REACH-WA 0.10+0.01 
 D&O 0.76+0.02 
 HIBISCS 1.03+0.02 
 VC 0.085+0.005 
 QES 0.315-0.005 
 HSI-H4O 0.4750.00 
 MYEG 1.76+0.01 
 VELESTO 0.275-0.005 
 REACH 0.405+0.01 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. StockAlliance - KTC " the top-tier CPG Distributor" in East Malaysia StockAlliance Smells Of Money
3. Stocks on Radar - MyEG Services AmInvest Research Reports
4. 销售再破新高.QES涨声不断 星洲日報/投資致富‧企業故事
5. Elsoft Research may rise higher, says RHB Retail Research [Goreng Goreng] ELSOFT
Partners & Brokers