[SCGM] QoQ Annualized Quarter Result on 30-Apr-2017 [#4]

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Annualized Quarter Result
Revenue	212,248	211,540	214,656	178,785	167,837	159,782	151,504	25.12%
YoY %	0.33%	-1.45%	20.06%	6.52%	5.04%	5.46%	-	-
Horiz. %	140.09%	139.63%	141.68%	118.01%	110.78%	105.46%	100.00%	-
PBT	24,325	25,598	26,832	26,604	26,666	25,914	25,744	-3.69%
YoY %	-4.97%	-4.60%	0.86%	-0.23%	2.90%	0.66%	-	-
Horiz. %	94.49%	99.43%	104.23%	103.34%	103.58%	100.66%	100.00%	-
Tax	-2,665	-3,902	-4,464	-3,603	-2,777	-4,040	-3,696	-19.54%
YoY %	31.70%	12.59%	-23.90%	-29.74%	31.26%	-9.31%	-	-
Horiz. %	72.10%	105.57%	120.78%	97.48%	75.14%	109.31%	100.00%	-
NP	21,660	21,696	22,368	23,001	23,889	21,874	22,048	-1.17%
YoY %	-0.17%	-3.00%	-2.75%	-3.72%	9.21%	-0.79%	-	-
Horiz. %	98.24%	98.40%	101.45%	104.32%	108.35%	99.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,660	21,696	22,368	23,001	23,889	21,874	22,048	-1.17%
YoY %	-0.17%	-3.00%	-2.75%	-3.72%	9.21%	-0.79%	-	-
Horiz. %	98.24%	98.40%	101.45%	104.32%	108.35%	99.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.96%	15.24%	16.64%	13.54%	10.41%	15.59%	14.36%	-
YoY %	-28.08%	-8.41%	22.90%	30.07%	-33.23%	8.57%	-	-
Horiz. %	76.32%	106.13%	115.88%	94.29%	72.49%	108.57%	100.00%	-
Total Cost	190,588	189,844	192,288	155,784	143,948	137,908	129,456	29.32%
YoY %	0.39%	-1.27%	23.43%	8.22%	4.38%	6.53%	-	-
Horiz. %	147.22%	146.65%	148.54%	120.34%	111.19%	106.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	170,585	167,968	167,488	160,930	120,995	116,621	113,721	30.94%
YoY %	1.56%	0.29%	4.08%	33.01%	3.75%	2.55%	-	-
Horiz. %	150.00%	147.70%	147.28%	141.51%	106.40%	102.55%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Dividend
Div	11,592	11,519	8,712	11,343	10,562	10,560	10,549	6.46%
YoY %	0.63%	32.22%	-23.19%	7.39%	0.02%	0.10%	-	-
Horiz. %	109.89%	109.20%	82.59%	107.53%	100.12%	100.10%	100.00%	-
Div Payout %	53.52%	53.09%	38.95%	49.32%	44.22%	48.28%	47.85%	-
YoY %	0.81%	36.30%	-21.03%	11.53%	-8.41%	0.90%	-	-
Horiz. %	111.85%	110.95%	81.40%	103.07%	92.41%	100.90%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Equity
Net Worth	170,585	167,968	167,488	160,930	120,995	116,621	113,721	30.94%
YoY %	1.56%	0.29%	4.08%	33.01%	3.75%	2.55%	-	-
Horiz. %	150.00%	147.70%	147.28%	141.51%	106.40%	102.55%	100.00%	-
NOSH	193,599	193,599	193,599	145,200	132,033	132,000	131,866	29.08%
YoY %	0.00%	0.00%	33.33%	9.97%	0.03%	0.10%	-	-
Horiz. %	146.81%	146.81%	146.81%	110.11%	100.13%	100.10%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Ratio Analysis
NP Margin	10.21%	10.26%	10.42%	12.87%	14.23%	13.69%	14.55%	-
YoY %	-0.49%	-1.54%	-19.04%	-9.56%	3.94%	-5.91%	-	-
Horiz. %	70.17%	70.52%	71.62%	88.45%	97.80%	94.09%	100.00%	-
ROE	12.70%	12.92%	13.35%	14.29%	19.74%	18.76%	19.39%	-
YoY %	-1.70%	-3.22%	-6.58%	-27.61%	5.22%	-3.25%	-	-
Horiz. %	65.50%	66.63%	68.85%	73.70%	101.81%	96.75%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Per Share
RPS	109.85	110.19	147.83	126.09	127.12	121.05	114.89	-2.93%
YoY %	-0.31%	-25.46%	17.24%	-0.81%	5.01%	5.36%	-	-
Horiz. %	95.61%	95.91%	128.67%	109.75%	110.64%	105.36%	100.00%	-
EPS	12.25	12.86	15.40	17.12	18.09	16.58	16.72	-18.68%
YoY %	-4.74%	-16.49%	-10.05%	-5.36%	9.11%	-0.84%	-	-
Horiz. %	73.27%	76.91%	92.11%	102.39%	108.19%	99.16%	100.00%	-
DPS	6.00	6.00	6.00	8.00	8.00	8.00	8.00	-17.40%
YoY %	0.00%	0.00%	-25.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	75.00%	75.00%	75.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.8829	0.8749	1.1535	1.135	0.9164	0.8835	0.8624	1.57%
YoY %	0.91%	-24.15%	1.63%	23.85%	3.72%	2.45%	-	-
Horiz. %	102.38%	101.45%	133.75%	131.61%	106.26%	102.45%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 145,200
RPS	109.63	109.27	110.88	92.35	86.69	82.53	78.26	25.11%
YoY %	0.33%	-1.45%	20.06%	6.53%	5.04%	5.46%	-	-
Horiz. %	140.08%	139.62%	141.68%	118.00%	110.77%	105.46%	100.00%	-
EPS	11.19	11.21	11.55	11.88	12.34	11.30	11.39	-1.17%
YoY %	-0.18%	-2.94%	-2.78%	-3.73%	9.20%	-0.79%	-	-
Horiz. %	98.24%	98.42%	101.40%	104.30%	108.34%	99.21%	100.00%	-
DPS	5.99	5.95	4.50	5.86	5.46	5.45	5.45	6.48%
YoY %	0.67%	32.22%	-23.21%	7.33%	0.18%	0.00%	-	-
Horiz. %	109.91%	109.17%	82.57%	107.52%	100.18%	100.00%	100.00%	-
NAPS	0.8811	0.8676	0.8651	0.8313	0.625	0.6024	0.5874	30.94%
YoY %	1.56%	0.29%	4.07%	33.01%	3.75%	2.55%	-	-
Horiz. %	150.00%	147.70%	147.28%	141.52%	106.40%	102.55%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	-
Price	2.29	2.88	3.13	4.05	3.40	3.36	3.50	-
P/RPS	2.08	2.61	2.12	3.21	2.67	2.78	3.05	-22.46%
YoY %	-20.31%	23.11%	-33.96%	20.22%	-3.96%	-8.85%	-	-
Horiz. %	68.20%	85.57%	69.51%	105.25%	87.54%	91.15%	100.00%	-
P/EPS	20.43	25.48	20.32	24.97	18.79	20.28	20.93	-1.59%
YoY %	-19.82%	25.39%	-18.62%	32.89%	-7.35%	-3.11%	-	-
Horiz. %	97.61%	121.74%	97.09%	119.30%	89.78%	96.89%	100.00%	-
EY	4.90	3.92	4.92	4.01	5.32	4.93	4.78	1.66%
YoY %	25.00%	-20.33%	22.69%	-24.62%	7.91%	3.14%	-	-
Horiz. %	102.51%	82.01%	102.93%	83.89%	111.30%	103.14%	100.00%	-
DY	2.62	2.08	1.92	1.98	2.35	2.38	2.29	9.36%
YoY %	25.96%	8.33%	-3.03%	-15.74%	-1.26%	3.93%	-	-
Horiz. %	114.41%	90.83%	83.84%	86.46%	102.62%	103.93%	100.00%	-
P/NAPS	2.59	3.29	2.71	3.57	3.71	3.80	4.06	-25.83%
YoY %	-21.28%	21.40%	-24.09%	-3.77%	-2.37%	-6.40%	-	-
Horiz. %	63.79%	81.03%	66.75%	87.93%	91.38%	93.60%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Price Multiplier on Announcement Date
Date	13/03/18	07/12/17	07/09/17	21/06/17	15/03/17	08/12/16	02/09/16	-
Price	1.90	2.72	3.02	4.09	3.82	3.33	2.82	-
P/RPS	1.73	2.47	2.04	3.24	3.01	2.75	2.45	-20.65%
YoY %	-29.96%	21.08%	-37.04%	7.64%	9.45%	12.24%	-	-
Horiz. %	70.61%	100.82%	83.27%	132.24%	122.86%	112.24%	100.00%	-
P/EPS	16.95	24.07	19.60	25.21	21.11	20.10	16.87	0.31%
YoY %	-29.58%	22.81%	-22.25%	19.42%	5.02%	19.15%	-	-
Horiz. %	100.47%	142.68%	116.18%	149.44%	125.13%	119.15%	100.00%	-
EY	5.90	4.15	5.10	3.97	4.74	4.98	5.93	-0.33%
YoY %	42.17%	-18.63%	28.46%	-16.24%	-4.82%	-16.02%	-	-
Horiz. %	99.49%	69.98%	86.00%	66.95%	79.93%	83.98%	100.00%	-
DY	3.16	2.21	1.99	1.96	2.09	2.40	2.84	7.35%
YoY %	42.99%	11.06%	1.53%	-6.22%	-12.92%	-15.49%	-	-
Horiz. %	111.27%	77.82%	70.07%	69.01%	73.59%	84.51%	100.00%	-
P/NAPS	2.15	3.11	2.62	3.60	4.17	3.77	3.27	-24.32%
YoY %	-30.87%	18.70%	-27.22%	-13.67%	10.61%	15.29%	-	-
Horiz. %	65.75%	95.11%	80.12%	110.09%	127.52%	115.29%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos