[SCGM] QoQ Annualized Quarter Result on 30-Apr-2019 [#4]

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Annualized Quarter Result
Revenue	214,428	218,370	222,644	219,569	225,158	226,464	223,224	-2.63%
YoY %	-1.81%	-1.92%	1.40%	-2.48%	-0.58%	1.45%	-	-
Horiz. %	96.06%	97.83%	99.74%	98.36%	100.87%	101.45%	100.00%	-
PBT	13,348	12,746	8,820	-1,686	4,193	7,304	6,052	69.19%
YoY %	4.72%	44.51%	623.13%	-140.21%	-42.59%	20.69%	-	-
Horiz. %	220.56%	210.61%	145.74%	-27.86%	69.28%	120.69%	100.00%	-
Tax	537	-280	-24	-3,433	-1,500	-1,876	-1,800	-
YoY %	291.79%	-1,066.67%	99.30%	-128.87%	20.04%	-4.22%	-	-
Horiz. %	-29.83%	15.56%	1.33%	190.72%	83.33%	104.22%	100.00%	-
NP	13,885	12,466	8,796	-5,119	2,693	5,428	4,252	119.63%
YoY %	11.38%	41.72%	271.83%	-290.09%	-50.39%	27.66%	-	-
Horiz. %	326.55%	293.18%	206.87%	-120.39%	63.33%	127.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,885	12,466	8,796	-5,119	2,693	5,428	4,252	119.63%
YoY %	11.38%	41.72%	271.83%	-290.09%	-50.39%	27.66%	-	-
Horiz. %	326.55%	293.18%	206.87%	-120.39%	63.33%	127.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-4.02%	2.20%	0.27%	-	35.77%	25.68%	29.74%	-
YoY %	-282.73%	714.81%	0.00%	-	39.29%	-13.65%	-	-
Horiz. %	-13.52%	7.40%	0.91%	-	120.28%	86.35%	100.00%	-
Total Cost	200,542	205,904	213,848	224,688	222,465	221,036	218,972	-5.67%
YoY %	-2.60%	-3.71%	-4.82%	1.00%	0.65%	0.94%	-	-
Horiz. %	91.58%	94.03%	97.66%	102.61%	101.60%	100.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	164,369	162,095	158,550	156,888	164,502	166,179	165,485	-0.44%
YoY %	1.40%	2.24%	1.06%	-4.63%	-1.01%	0.42%	-	-
Horiz. %	99.33%	97.95%	95.81%	94.80%	99.41%	100.42%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Dividend
Div	4,496	4,817	1,926	2,891	3,212	3,855	3,855	10.76%
YoY %	-6.66%	150.10%	-33.38%	-9.99%	-16.68%	0.00%	-	-
Horiz. %	116.63%	124.95%	49.96%	74.99%	83.32%	100.00%	100.00%	-
Div Payout %	32.38%	38.64%	21.91%	0.00%	119.28%	71.02%	90.67%	-
YoY %	-16.20%	76.36%	0.00%	0.00%	67.95%	-21.67%	-	-
Horiz. %	35.71%	42.62%	24.16%	0.00%	131.55%	78.33%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Equity
Net Worth	164,369	162,095	158,550	156,888	164,502	166,179	165,485	-0.44%
YoY %	1.40%	2.24%	1.06%	-4.63%	-1.01%	0.42%	-	-
Horiz. %	99.33%	97.95%	95.81%	94.80%	99.41%	100.42%	100.00%	-
NOSH	193,599	193,599	193,599	193,599	193,599	193,599	193,599	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Ratio Analysis
NP Margin	6.48%	5.71%	3.95%	-2.33%	1.20%	2.40%	1.90%	-
YoY %	13.49%	44.56%	269.53%	-294.17%	-50.00%	26.32%	-	-
Horiz. %	341.05%	300.53%	207.89%	-122.63%	63.16%	126.32%	100.00%	-
ROE	8.45%	7.69%	5.55%	-3.26%	1.64%	3.27%	2.57%	-
YoY %	9.88%	38.56%	270.25%	-298.78%	-49.85%	27.24%	-	-
Horiz. %	328.79%	299.22%	215.95%	-126.85%	63.81%	127.24%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Per Share
RPS	111.28	113.32	115.54	113.91	116.81	117.48	115.80	-2.61%
YoY %	-1.80%	-1.92%	1.43%	-2.48%	-0.57%	1.45%	-	-
Horiz. %	96.10%	97.86%	99.78%	98.37%	100.87%	101.45%	100.00%	-
EPS	7.21	6.48	4.56	-2.66	1.40	2.82	2.20	120.15%
YoY %	11.27%	42.11%	271.43%	-290.00%	-50.35%	28.18%	-	-
Horiz. %	327.73%	294.55%	207.27%	-120.91%	63.64%	128.18%	100.00%	-
DPS	2.33	2.50	1.00	1.50	1.67	2.00	2.00	10.68%
YoY %	-6.80%	150.00%	-33.33%	-10.18%	-16.50%	0.00%	-	-
Horiz. %	116.50%	125.00%	50.00%	75.00%	83.50%	100.00%	100.00%	-
NAPS	0.853	0.8412	0.8228	0.8139	0.8534	0.8621	0.8585	-0.42%
YoY %	1.40%	2.24%	1.09%	-4.63%	-1.01%	0.42%	-	-
Horiz. %	99.36%	97.98%	95.84%	94.80%	99.41%	100.42%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Adjusted Per Share Value based on latest NOSH - 193,599
RPS	110.76	112.80	115.00	113.41	116.30	116.98	115.30	-2.63%
YoY %	-1.81%	-1.91%	1.40%	-2.48%	-0.58%	1.46%	-	-
Horiz. %	96.06%	97.83%	99.74%	98.36%	100.87%	101.46%	100.00%	-
EPS	7.17	6.44	4.54	-2.64	1.39	2.80	2.20	119.34%
YoY %	11.34%	41.85%	271.97%	-289.93%	-50.36%	27.27%	-	-
Horiz. %	325.91%	292.73%	206.36%	-120.00%	63.18%	127.27%	100.00%	-
DPS	2.32	2.49	1.00	1.49	1.66	1.99	1.99	10.73%
YoY %	-6.83%	149.00%	-32.89%	-10.24%	-16.58%	0.00%	-	-
Horiz. %	116.58%	125.13%	50.25%	74.87%	83.42%	100.00%	100.00%	-
NAPS	0.849	0.8373	0.819	0.8104	0.8497	0.8584	0.8548	-0.45%
YoY %	1.40%	2.23%	1.06%	-4.63%	-1.01%	0.42%	-	-
Horiz. %	99.32%	97.95%	95.81%	94.81%	99.40%	100.42%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	-
Price	1.38	1.28	0.815	0.99	1.26	1.17	1.40	-
P/RPS	1.24	1.13	0.71	0.87	1.08	1.00	1.21	1.64%
YoY %	9.73%	59.15%	-18.39%	-19.44%	8.00%	-17.36%	-	-
Horiz. %	102.48%	93.39%	58.68%	71.90%	89.26%	82.64%	100.00%	-
P/EPS	19.15	19.79	17.85	-37.28	90.18	41.55	63.47	-54.91%
YoY %	-3.23%	10.87%	147.88%	-141.34%	117.04%	-34.54%	-	-
Horiz. %	30.17%	31.18%	28.12%	-58.74%	142.08%	65.46%	100.00%	-
EY	5.22	5.05	5.60	-2.68	1.11	2.41	1.58	121.34%
YoY %	3.37%	-9.82%	308.96%	-341.44%	-53.94%	52.53%	-	-
Horiz. %	330.38%	319.62%	354.43%	-169.62%	70.25%	152.53%	100.00%	-
DY	1.69	1.95	1.23	1.52	1.32	1.71	1.43	11.74%
YoY %	-13.33%	58.54%	-19.08%	15.15%	-22.81%	19.58%	-	-
Horiz. %	118.18%	136.36%	86.01%	106.29%	92.31%	119.58%	100.00%	-
P/NAPS	1.62	1.52	0.99	1.22	1.48	1.36	1.63	-0.40%
YoY %	6.58%	53.54%	-18.85%	-17.57%	8.82%	-16.56%	-	-
Horiz. %	99.39%	93.25%	60.74%	74.85%	90.80%	83.44%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Price Multiplier on Announcement Date
Date	30/03/20	09/12/19	24/09/19	27/06/19	26/03/19	13/12/18	20/09/18	-
Price	1.37	1.56	1.10	0.90	1.14	1.27	1.42	-
P/RPS	1.23	1.38	0.95	0.79	0.98	1.08	1.23	0.00%
YoY %	-10.87%	45.26%	20.25%	-19.39%	-9.26%	-12.20%	-	-
Horiz. %	100.00%	112.20%	77.24%	64.23%	79.67%	87.80%	100.00%	-
P/EPS	19.01	24.11	24.10	-33.89	81.59	45.10	64.37	-55.55%
YoY %	-21.15%	0.04%	171.11%	-141.54%	80.91%	-29.94%	-	-
Horiz. %	29.53%	37.46%	37.44%	-52.65%	126.75%	70.06%	100.00%	-
EY	5.26	4.15	4.15	-2.95	1.23	2.22	1.55	125.32%
YoY %	26.75%	0.00%	240.68%	-339.84%	-44.59%	43.23%	-	-
Horiz. %	339.35%	267.74%	267.74%	-190.32%	79.35%	143.23%	100.00%	-
DY	1.70	1.60	0.91	1.67	1.46	1.57	1.41	13.24%
YoY %	6.25%	75.82%	-45.51%	14.38%	-7.01%	11.35%	-	-
Horiz. %	120.57%	113.48%	64.54%	118.44%	103.55%	111.35%	100.00%	-
P/NAPS	1.61	1.85	1.34	1.11	1.34	1.47	1.65	-1.61%
YoY %	-12.97%	38.06%	20.72%	-17.16%	-8.84%	-10.91%	-	-
Horiz. %	97.58%	112.12%	81.21%	67.27%	81.21%	89.09%	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