Highlights

[SCGM] YoY Quarter Result on 2019-10-31 [#2]

Stock [SCGM]: SCGM BHD
Announcement Date 09-Dec-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 31-Oct-2019  [#2]
Profit Trend QoQ -     83.45%    YoY -     144.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 61,011 53,524 57,426 52,106 42,015 34,118 26,124 15.17%
  YoY % 13.99% -6.79% 10.21% 24.02% 23.15% 30.60% -
  Horiz. % 233.54% 204.88% 219.82% 199.46% 160.83% 130.60% 100.00%
PBT 10,740 4,168 2,139 6,091 6,521 5,843 4,089 17.44%
  YoY % 157.68% 94.86% -64.88% -6.59% 11.60% 42.90% -
  Horiz. % 262.66% 101.93% 52.31% 148.96% 159.48% 142.90% 100.00%
Tax -1,130 -134 -488 -835 -1,096 -1,050 -1,050 1.23%
  YoY % -743.28% 72.54% 41.56% 23.81% -4.38% 0.00% -
  Horiz. % 107.62% 12.76% 46.48% 79.52% 104.38% 100.00% 100.00%
NP 9,610 4,034 1,651 5,256 5,425 4,793 3,039 21.13%
  YoY % 138.23% 144.34% -68.59% -3.12% 13.19% 57.72% -
  Horiz. % 316.22% 132.74% 54.33% 172.95% 178.51% 157.72% 100.00%
NP to SH 9,610 4,034 1,651 5,256 5,425 4,793 3,039 21.13%
  YoY % 138.23% 144.34% -68.59% -3.12% 13.19% 57.72% -
  Horiz. % 316.22% 132.74% 54.33% 172.95% 178.51% 157.72% 100.00%
Tax Rate 10.52 % 3.21 % 22.81 % 13.71 % 16.81 % 17.97 % 25.68 % -13.81%
  YoY % 227.73% -85.93% 66.37% -18.44% -6.46% -30.02% -
  Horiz. % 40.97% 12.50% 88.82% 53.39% 65.46% 69.98% 100.00%
Total Cost 51,401 49,490 55,775 46,850 36,590 29,325 23,085 14.26%
  YoY % 3.86% -11.27% 19.05% 28.04% 24.77% 27.03% -
  Horiz. % 222.66% 214.38% 241.61% 202.95% 158.50% 127.03% 100.00%
Net Worth 181,180 162,095 166,179 167,968 116,621 76,207 70,344 17.06%
  YoY % 11.77% -2.46% -1.07% 44.03% 53.03% 8.33% -
  Horiz. % 257.56% 230.43% 236.24% 238.78% 165.79% 108.33% 100.00%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 2,888 1,926 963 2,879 2,640 4,805 15 137.56%
  YoY % 49.89% 99.93% -66.53% 9.08% -45.06% 29,942.59% -
  Horiz. % 18,059.37% 12,048.02% 6,026.04% 18,005.44% 16,506.19% 30,042.59% 100.00%
Div Payout % 30.06 % 47.77 % 58.38 % 54.79 % 48.66 % 100.25 % 0.53 % 95.89%
  YoY % -37.07% -18.17% 6.55% 12.60% -51.46% 18,815.10% -
  Horiz. % 5,671.70% 9,013.21% 11,015.09% 10,337.74% 9,181.13% 18,915.10% 100.00%
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 181,180 162,095 166,179 167,968 116,621 76,207 70,344 17.06%
  YoY % 11.77% -2.46% -1.07% 44.03% 53.03% 8.33% -
  Horiz. % 257.56% 230.43% 236.24% 238.78% 165.79% 108.33% 100.00%
NOSH 192,561 192,696 192,761 191,986 132,000 120,125 79,973 15.76%
  YoY % -0.07% -0.03% 0.40% 45.44% 9.89% 50.21% -
  Horiz. % 240.78% 240.95% 241.03% 240.06% 165.05% 150.21% 100.00%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 15.75 % 7.54 % 2.88 % 10.09 % 12.91 % 14.05 % 11.63 % 5.18%
  YoY % 108.89% 161.81% -71.46% -21.84% -8.11% 20.81% -
  Horiz. % 135.43% 64.83% 24.76% 86.76% 111.01% 120.81% 100.00%
ROE 5.30 % 2.49 % 0.99 % 3.13 % 4.65 % 6.29 % 4.32 % 3.46%
  YoY % 112.85% 151.52% -68.37% -32.69% -26.07% 45.60% -
  Horiz. % 122.69% 57.64% 22.92% 72.45% 107.64% 145.60% 100.00%
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 31.68 27.78 29.79 27.14 31.83 28.40 32.67 -0.51%
  YoY % 14.04% -6.75% 9.76% -14.73% 12.08% -13.07% -
  Horiz. % 96.97% 85.03% 91.18% 83.07% 97.43% 86.93% 100.00%
EPS 4.99 2.09 0.86 2.74 4.11 3.99 3.80 4.64%
  YoY % 138.76% 143.02% -68.61% -33.33% 3.01% 5.00% -
  Horiz. % 131.32% 55.00% 22.63% 72.11% 108.16% 105.00% 100.00%
DPS 1.50 1.00 0.50 1.50 2.00 4.00 0.02 105.22%
  YoY % 50.00% 100.00% -66.67% -25.00% -50.00% 19,900.00% -
  Horiz. % 7,500.00% 5,000.00% 2,500.00% 7,500.00% 10,000.00% 20,000.00% 100.00%
NAPS 0.9409 0.8412 0.8621 0.8749 0.8835 0.6344 0.8796 1.13%
  YoY % 11.85% -2.42% -1.46% -0.97% 39.27% -27.88% -
  Horiz. % 106.97% 95.63% 98.01% 99.47% 100.44% 72.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 193,599
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 31.51 27.65 29.66 26.91 21.70 17.62 13.49 15.17%
  YoY % 13.96% -6.78% 10.22% 24.01% 23.16% 30.62% -
  Horiz. % 233.58% 204.97% 219.87% 199.48% 160.86% 130.62% 100.00%
EPS 4.96 2.08 0.85 2.71 2.80 2.48 1.57 21.11%
  YoY % 138.46% 144.71% -68.63% -3.21% 12.90% 57.96% -
  Horiz. % 315.92% 132.48% 54.14% 172.61% 178.34% 157.96% 100.00%
DPS 1.49 1.00 0.50 1.49 1.36 2.48 0.01 130.07%
  YoY % 49.00% 100.00% -66.44% 9.56% -45.16% 24,700.00% -
  Horiz. % 14,900.00% 10,000.00% 5,000.00% 14,900.00% 13,600.00% 24,800.00% 100.00%
NAPS 0.9359 0.8373 0.8584 0.8676 0.6024 0.3936 0.3634 17.06%
  YoY % 11.78% -2.46% -1.06% 44.02% 53.05% 8.31% -
  Horiz. % 257.54% 230.41% 236.21% 238.75% 165.77% 108.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 2.8900 1.2800 1.1700 2.8800 3.3600 2.7500 2.0800 -
P/RPS 9.12 4.61 3.93 10.61 10.56 9.68 6.37 6.16%
  YoY % 97.83% 17.30% -62.96% 0.47% 9.09% 51.96% -
  Horiz. % 143.17% 72.37% 61.70% 166.56% 165.78% 151.96% 100.00%
P/EPS 57.91 61.14 136.60 105.20 81.75 68.92 54.74 0.94%
  YoY % -5.28% -55.24% 29.85% 28.69% 18.62% 25.90% -
  Horiz. % 105.79% 111.69% 249.54% 192.18% 149.34% 125.90% 100.00%
EY 1.73 1.64 0.73 0.95 1.22 1.45 1.83 -0.93%
  YoY % 5.49% 124.66% -23.16% -22.13% -15.86% -20.77% -
  Horiz. % 94.54% 89.62% 39.89% 51.91% 66.67% 79.23% 100.00%
DY 0.52 0.78 0.43 0.52 0.60 1.45 0.01 93.08%
  YoY % -33.33% 81.40% -17.31% -13.33% -58.62% 14,400.00% -
  Horiz. % 5,200.00% 7,800.00% 4,300.00% 5,200.00% 6,000.00% 14,500.00% 100.00%
P/NAPS 3.07 1.52 1.36 3.29 3.80 4.33 2.36 4.48%
  YoY % 101.97% 11.76% -58.66% -13.42% -12.24% 83.47% -
  Horiz. % 130.08% 64.41% 57.63% 139.41% 161.02% 183.47% 100.00%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 21/12/20 09/12/19 13/12/18 07/12/17 08/12/16 09/12/15 18/12/14 -
Price 2.4800 1.5600 1.2700 2.7200 3.3300 2.8200 1.7400 -
P/RPS 7.83 5.62 4.26 10.02 10.46 9.93 5.33 6.61%
  YoY % 39.32% 31.92% -57.49% -4.21% 5.34% 86.30% -
  Horiz. % 146.90% 105.44% 79.92% 187.99% 196.25% 186.30% 100.00%
P/EPS 49.69 74.52 148.28 99.35 81.02 70.68 45.79 1.37%
  YoY % -33.32% -49.74% 49.25% 22.62% 14.63% 54.36% -
  Horiz. % 108.52% 162.74% 323.83% 216.97% 176.94% 154.36% 100.00%
EY 2.01 1.34 0.67 1.01 1.23 1.41 2.18 -1.34%
  YoY % 50.00% 100.00% -33.66% -17.89% -12.77% -35.32% -
  Horiz. % 92.20% 61.47% 30.73% 46.33% 56.42% 64.68% 100.00%
DY 0.60 0.64 0.39 0.55 0.60 1.42 0.01 97.74%
  YoY % -6.25% 64.10% -29.09% -8.33% -57.75% 14,100.00% -
  Horiz. % 6,000.00% 6,400.00% 3,900.00% 5,500.00% 6,000.00% 14,200.00% 100.00%
P/NAPS 2.64 1.85 1.47 3.11 3.77 4.45 1.98 4.91%
  YoY % 42.70% 25.85% -52.73% -17.51% -15.28% 124.75% -
  Horiz. % 133.33% 93.43% 74.24% 157.07% 190.40% 224.75% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS