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
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 53,524 57,426 52,106 42,015 34,118 26,124 26,026 12.76%
  YoY % -6.79% 10.21% 24.02% 23.15% 30.60% 0.38% -
  Horiz. % 205.66% 220.65% 200.21% 161.43% 131.09% 100.38% 100.00%
PBT 4,168 2,139 6,091 6,521 5,843 4,089 3,359 3.66%
  YoY % 94.86% -64.88% -6.59% 11.60% 42.90% 21.73% -
  Horiz. % 124.08% 63.68% 181.33% 194.14% 173.95% 121.73% 100.00%
Tax -134 -488 -835 -1,096 -1,050 -1,050 -660 -23.33%
  YoY % 72.54% 41.56% 23.81% -4.38% 0.00% -59.09% -
  Horiz. % 20.30% 73.94% 126.52% 166.06% 159.09% 159.09% 100.00%
NP 4,034 1,651 5,256 5,425 4,793 3,039 2,699 6.92%
  YoY % 144.34% -68.59% -3.12% 13.19% 57.72% 12.60% -
  Horiz. % 149.46% 61.17% 194.74% 201.00% 177.58% 112.60% 100.00%
NP to SH 4,034 1,651 5,256 5,425 4,793 3,039 2,699 6.92%
  YoY % 144.34% -68.59% -3.12% 13.19% 57.72% 12.60% -
  Horiz. % 149.46% 61.17% 194.74% 201.00% 177.58% 112.60% 100.00%
Tax Rate 3.21 % 22.81 % 13.71 % 16.81 % 17.97 % 25.68 % 19.65 % -26.05%
  YoY % -85.93% 66.37% -18.44% -6.46% -30.02% 30.69% -
  Horiz. % 16.34% 116.08% 69.77% 85.55% 91.45% 130.69% 100.00%
Total Cost 49,490 55,775 46,850 36,590 29,325 23,085 23,327 13.35%
  YoY % -11.27% 19.05% 28.04% 24.77% 27.03% -1.04% -
  Horiz. % 212.16% 239.10% 200.84% 156.86% 125.71% 98.96% 100.00%
Net Worth 162,363 166,179 167,968 116,621 76,207 70,344 69,381 15.22%
  YoY % -2.30% -1.07% 44.03% 53.03% 8.33% 1.39% -
  Horiz. % 234.02% 239.52% 242.10% 168.09% 109.84% 101.39% 100.00%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 1,930 963 2,879 2,640 4,805 15 - -
  YoY % 100.26% -66.53% 9.08% -45.06% 29,942.59% 0.00% -
  Horiz. % 12,067.92% 6,026.04% 18,005.44% 16,506.19% 30,042.59% 100.00% -
Div Payout % 47.85 % 58.38 % 54.79 % 48.66 % 100.25 % 0.53 % - % -
  YoY % -18.04% 6.55% 12.60% -51.46% 18,815.10% 0.00% -
  Horiz. % 9,028.30% 11,015.09% 10,337.74% 9,181.13% 18,915.10% 100.00% -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 162,363 166,179 167,968 116,621 76,207 70,344 69,381 15.22%
  YoY % -2.30% -1.07% 44.03% 53.03% 8.33% 1.39% -
  Horiz. % 234.02% 239.52% 242.10% 168.09% 109.84% 101.39% 100.00%
NOSH 193,014 192,761 191,986 132,000 120,125 79,973 80,089 15.78%
  YoY % 0.13% 0.40% 45.44% 9.89% 50.21% -0.14% -
  Horiz. % 241.00% 240.68% 239.72% 164.82% 149.99% 99.86% 100.00%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 7.54 % 2.88 % 10.09 % 12.91 % 14.05 % 11.63 % 10.37 % -5.17%
  YoY % 161.81% -71.46% -21.84% -8.11% 20.81% 12.15% -
  Horiz. % 72.71% 27.77% 97.30% 124.49% 135.49% 112.15% 100.00%
ROE 2.48 % 0.99 % 3.13 % 4.65 % 6.29 % 4.32 % 3.89 % -7.22%
  YoY % 150.51% -68.37% -32.69% -26.07% 45.60% 11.05% -
  Horiz. % 63.75% 25.45% 80.46% 119.54% 161.70% 111.05% 100.00%
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 27.73 29.79 27.14 31.83 28.40 32.67 32.50 -2.61%
  YoY % -6.92% 9.76% -14.73% 12.08% -13.07% 0.52% -
  Horiz. % 85.32% 91.66% 83.51% 97.94% 87.38% 100.52% 100.00%
EPS 2.09 0.86 2.74 4.11 3.99 3.80 3.37 -7.65%
  YoY % 143.02% -68.61% -33.33% 3.01% 5.00% 12.76% -
  Horiz. % 62.02% 25.52% 81.31% 121.96% 118.40% 112.76% 100.00%
DPS 1.00 0.50 1.50 2.00 4.00 0.02 0.00 -
  YoY % 100.00% -66.67% -25.00% -50.00% 19,900.00% 0.00% -
  Horiz. % 5,000.00% 2,500.00% 7,500.00% 10,000.00% 20,000.00% 100.00% -
NAPS 0.8412 0.8621 0.8749 0.8835 0.6344 0.8796 0.8663 -0.49%
  YoY % -2.42% -1.46% -0.97% 39.27% -27.88% 1.54% -
  Horiz. % 97.10% 99.52% 100.99% 101.99% 73.23% 101.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 193,014
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 27.73 29.75 27.00 21.77 17.68 13.53 13.48 12.77%
  YoY % -6.79% 10.19% 24.02% 23.13% 30.67% 0.37% -
  Horiz. % 205.71% 220.70% 200.30% 161.50% 131.16% 100.37% 100.00%
EPS 2.09 0.86 2.72 2.81 2.48 1.57 1.40 6.90%
  YoY % 143.02% -68.38% -3.20% 13.31% 57.96% 12.14% -
  Horiz. % 149.29% 61.43% 194.29% 200.71% 177.14% 112.14% 100.00%
DPS 1.00 0.50 1.49 1.37 2.49 0.01 0.00 -
  YoY % 100.00% -66.44% 8.76% -44.98% 24,800.00% 0.00% -
  Horiz. % 10,000.00% 5,000.00% 14,900.00% 13,700.00% 24,900.00% 100.00% -
NAPS 0.8412 0.8610 0.8702 0.6042 0.3948 0.3645 0.3595 15.21%
  YoY % -2.30% -1.06% 44.03% 53.04% 8.31% 1.39% -
  Horiz. % 233.99% 239.50% 242.06% 168.07% 109.82% 101.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 1.2800 1.1700 2.8800 3.3600 2.7500 2.0800 0.8750 -
P/RPS 4.62 3.93 10.61 10.56 9.68 6.37 2.69 9.43%
  YoY % 17.56% -62.96% 0.47% 9.09% 51.96% 136.80% -
  Horiz. % 171.75% 146.10% 394.42% 392.57% 359.85% 236.80% 100.00%
P/EPS 61.24 136.60 105.20 81.75 68.92 54.74 25.96 15.37%
  YoY % -55.17% 29.85% 28.69% 18.62% 25.90% 110.86% -
  Horiz. % 235.90% 526.19% 405.24% 314.91% 265.49% 210.86% 100.00%
EY 1.63 0.73 0.95 1.22 1.45 1.83 3.85 -13.34%
  YoY % 123.29% -23.16% -22.13% -15.86% -20.77% -52.47% -
  Horiz. % 42.34% 18.96% 24.68% 31.69% 37.66% 47.53% 100.00%
DY 0.78 0.43 0.52 0.60 1.45 0.01 0.00 -
  YoY % 81.40% -17.31% -13.33% -58.62% 14,400.00% 0.00% -
  Horiz. % 7,800.00% 4,300.00% 5,200.00% 6,000.00% 14,500.00% 100.00% -
P/NAPS 1.52 1.36 3.29 3.80 4.33 2.36 1.01 7.05%
  YoY % 11.76% -58.66% -13.42% -12.24% 83.47% 133.66% -
  Horiz. % 150.50% 134.65% 325.74% 376.24% 428.71% 233.66% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 09/12/19 13/12/18 07/12/17 08/12/16 09/12/15 18/12/14 30/12/13 -
Price 1.5600 1.2700 2.7200 3.3300 2.8200 1.7400 0.9500 -
P/RPS 5.63 4.26 10.02 10.46 9.93 5.33 2.92 11.56%
  YoY % 32.16% -57.49% -4.21% 5.34% 86.30% 82.53% -
  Horiz. % 192.81% 145.89% 343.15% 358.22% 340.07% 182.53% 100.00%
P/EPS 74.64 148.28 99.35 81.02 70.68 45.79 28.19 17.61%
  YoY % -49.66% 49.25% 22.62% 14.63% 54.36% 62.43% -
  Horiz. % 264.77% 526.00% 352.43% 287.41% 250.73% 162.43% 100.00%
EY 1.34 0.67 1.01 1.23 1.41 2.18 3.55 -14.98%
  YoY % 100.00% -33.66% -17.89% -12.77% -35.32% -38.59% -
  Horiz. % 37.75% 18.87% 28.45% 34.65% 39.72% 61.41% 100.00%
DY 0.64 0.39 0.55 0.60 1.42 0.01 0.00 -
  YoY % 64.10% -29.09% -8.33% -57.75% 14,100.00% 0.00% -
  Horiz. % 6,400.00% 3,900.00% 5,500.00% 6,000.00% 14,200.00% 100.00% -
P/NAPS 1.85 1.47 3.11 3.77 4.45 1.98 1.10 9.05%
  YoY % 25.85% -52.73% -17.51% -15.28% 124.75% 80.00% -
  Horiz. % 168.18% 133.64% 282.73% 342.73% 404.55% 180.00% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers