[SCGM] YoY Quarter Result on 2019-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
SCGM Bhd - 2nd Quarter ended 31 October 2019.pdf 
