[SCGM] QoQ Annualized Quarter Result on 30-Apr-2021 [#4]

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Annualized Quarter Result
Revenue	284,210	283,688	277,208	246,503	241,012	236,468	228,892	15.47%
YoY %	0.18%	2.34%	12.46%	2.28%	1.92%	3.31%	-	-
Horiz. %	124.17%	123.94%	121.11%	107.69%	105.30%	103.31%	100.00%	-
PBT	36,362	39,504	39,520	37,127	36,446	38,828	34,696	3.16%
YoY %	-7.95%	-0.04%	6.45%	1.87%	-6.13%	11.91%	-	-
Horiz. %	104.80%	113.86%	113.90%	107.01%	105.04%	111.91%	100.00%	-
Tax	-6,498	-7,276	-6,364	-3,526	-1,806	-3,076	-1,632	150.58%
YoY %	10.69%	-14.33%	-80.49%	-95.24%	41.29%	-88.48%	-	-
Horiz. %	398.16%	445.83%	389.95%	216.05%	110.66%	188.48%	100.00%	-
NP	29,864	32,228	33,156	33,601	34,640	35,752	33,064	-6.54%
YoY %	-7.34%	-2.80%	-1.32%	-3.00%	-3.11%	8.13%	-	-
Horiz. %	90.32%	97.47%	100.28%	101.62%	104.77%	108.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,864	32,228	33,156	33,601	34,640	35,752	33,064	-6.54%
YoY %	-7.34%	-2.80%	-1.32%	-3.00%	-3.11%	8.13%	-	-
Horiz. %	90.32%	97.47%	100.28%	101.62%	104.77%	108.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.87%	18.42%	16.10%	9.50%	4.96%	7.92%	4.70%	-
YoY %	-2.99%	14.41%	69.47%	91.53%	-37.37%	68.51%	-	-
Horiz. %	380.21%	391.91%	342.55%	202.13%	105.53%	168.51%	100.00%	-
Total Cost	254,346	251,460	244,052	212,902	206,372	200,716	195,828	18.98%
YoY %	1.15%	3.04%	14.63%	3.16%	2.82%	2.50%	-	-
Horiz. %	129.88%	128.41%	124.63%	108.72%	105.38%	102.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	201,784	198,780	194,794	189,788	186,399	181,180	175,519	9.71%
YoY %	1.51%	2.05%	2.64%	1.82%	2.88%	3.23%	-	-
Horiz. %	114.96%	113.25%	110.98%	108.13%	106.20%	103.23%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Dividend
Div	13,094	14,249	15,404	13,671	13,864	12,323	13,094	0.00%
YoY %	-8.11%	-7.50%	12.68%	-1.39%	12.51%	-5.89%	-	-
Horiz. %	100.00%	108.82%	117.64%	104.41%	105.88%	94.11%	100.00%	-
Div Payout %	43.85%	44.21%	46.46%	40.69%	40.02%	34.47%	39.60%	-
YoY %	-0.81%	-4.84%	14.18%	1.67%	16.10%	-12.95%	-	-
Horiz. %	110.73%	111.64%	117.32%	102.75%	101.06%	87.05%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Equity
Net Worth	201,784	198,780	194,794	189,788	186,399	181,180	175,519	9.71%
YoY %	1.51%	2.05%	2.64%	1.82%	2.88%	3.23%	-	-
Horiz. %	114.96%	113.25%	110.98%	108.13%	106.20%	103.23%	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%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Ratio Analysis
NP Margin	10.51%	11.36%	11.96%	13.63%	14.37%	15.12%	14.45%	-
YoY %	-7.48%	-5.02%	-12.25%	-5.15%	-4.96%	4.64%	-	-
Horiz. %	72.73%	78.62%	82.77%	94.33%	99.45%	104.64%	100.00%	-
ROE	14.80%	16.21%	17.02%	17.70%	18.58%	19.73%	18.84%	-
YoY %	-8.70%	-4.76%	-3.84%	-4.74%	-5.83%	4.72%	-	-
Horiz. %	78.56%	86.04%	90.34%	93.95%	98.62%	104.72%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Per Share
RPS	147.60	147.32	143.96	128.01	125.16	122.80	118.87	15.47%
YoY %	0.19%	2.33%	12.46%	2.28%	1.92%	3.31%	-	-
Horiz. %	124.17%	123.93%	121.11%	107.69%	105.29%	103.31%	100.00%	-
EPS	15.51	16.74	17.20	17.45	17.99	18.56	17.16	-6.50%
YoY %	-7.35%	-2.67%	-1.43%	-3.00%	-3.07%	8.16%	-	-
Horiz. %	90.38%	97.55%	100.23%	101.69%	104.84%	108.16%	100.00%	-
DPS	6.80	7.40	8.00	7.10	7.20	6.40	6.80	0.00%
YoY %	-8.11%	-7.50%	12.68%	-1.39%	12.50%	-5.88%	-	-
Horiz. %	100.00%	108.82%	117.65%	104.41%	105.88%	94.12%	100.00%	-
NAPS	1.0479	1.0323	1.0116	0.9856	0.968	0.9409	0.9115	9.71%
YoY %	1.51%	2.05%	2.64%	1.82%	2.88%	3.23%	-	-
Horiz. %	114.96%	113.25%	110.98%	108.13%	106.20%	103.23%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Adjusted Per Share Value based on latest NOSH - 193,599
RPS	146.80	146.53	143.19	127.33	124.49	122.14	118.23	15.47%
YoY %	0.18%	2.33%	12.46%	2.28%	1.92%	3.31%	-	-
Horiz. %	124.16%	123.94%	121.11%	107.70%	105.29%	103.31%	100.00%	-
EPS	15.43	16.65	17.13	17.36	17.89	18.47	17.08	-6.53%
YoY %	-7.33%	-2.80%	-1.32%	-2.96%	-3.14%	8.14%	-	-
Horiz. %	90.34%	97.48%	100.29%	101.64%	104.74%	108.14%	100.00%	-
DPS	6.76	7.36	7.96	7.06	7.16	6.37	6.76	0.00%
YoY %	-8.15%	-7.54%	12.75%	-1.40%	12.40%	-5.77%	-	-
Horiz. %	100.00%	108.88%	117.75%	104.44%	105.92%	94.23%	100.00%	-
NAPS	1.0423	1.0268	1.0062	0.9803	0.9628	0.9359	0.9066	9.71%
YoY %	1.51%	2.05%	2.64%	1.82%	2.87%	3.23%	-	-
Horiz. %	114.97%	113.26%	110.99%	108.13%	106.20%	103.23%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/22	29/10/21	30/07/21	30/04/21	29/01/21	30/10/20	30/07/20	-
Price	2.08	2.61	2.32	2.24	2.18	2.89	3.04	-
P/RPS	1.41	1.77	1.61	1.75	1.74	2.35	2.56	-32.73%
YoY %	-20.34%	9.94%	-8.00%	0.57%	-25.96%	-8.20%	-	-
Horiz. %	55.08%	69.14%	62.89%	68.36%	67.97%	91.80%	100.00%	-
P/EPS	13.41	15.59	13.47	12.84	12.12	15.57	17.70	-16.85%
YoY %	-13.98%	15.74%	4.91%	5.94%	-22.16%	-12.03%	-	-
Horiz. %	75.76%	88.08%	76.10%	72.54%	68.47%	87.97%	100.00%	-
EY	7.46	6.41	7.42	7.79	8.25	6.42	5.65	20.29%
YoY %	16.38%	-13.61%	-4.75%	-5.58%	28.50%	13.63%	-	-
Horiz. %	132.04%	113.45%	131.33%	137.88%	146.02%	113.63%	100.00%	-
DY	3.27	2.84	3.45	3.17	3.30	2.21	2.24	28.59%
YoY %	15.14%	-17.68%	8.83%	-3.94%	49.32%	-1.34%	-	-
Horiz. %	145.98%	126.79%	154.02%	141.52%	147.32%	98.66%	100.00%	-
P/NAPS	1.98	2.53	2.29	2.27	2.25	3.07	3.34	-29.36%
YoY %	-21.74%	10.48%	0.88%	0.89%	-26.71%	-8.08%	-	-
Horiz. %	59.28%	75.75%	68.56%	67.96%	67.37%	91.92%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Price Multiplier on Announcement Date
Date	29/03/22	28/12/21	28/09/21	28/06/21	29/03/21	21/12/20	28/09/20	-
Price	2.18	2.42	2.51	2.45	1.86	2.48	3.59	-
P/RPS	1.48	1.64	1.74	1.91	1.49	2.02	3.02	-37.76%
YoY %	-9.76%	-5.75%	-8.90%	28.19%	-26.24%	-33.11%	-	-
Horiz. %	49.01%	54.30%	57.62%	63.25%	49.34%	66.89%	100.00%	-
P/EPS	14.06	14.46	14.58	14.04	10.34	13.36	20.91	-23.19%
YoY %	-2.77%	-0.82%	3.85%	35.78%	-22.60%	-36.11%	-	-
Horiz. %	67.24%	69.15%	69.73%	67.14%	49.45%	63.89%	100.00%	-
EY	7.11	6.92	6.86	7.12	9.67	7.49	4.78	30.21%
YoY %	2.75%	0.87%	-3.65%	-26.37%	29.11%	56.69%	-	-
Horiz. %	148.74%	144.77%	143.51%	148.95%	202.30%	156.69%	100.00%	-
DY	3.12	3.06	3.19	2.90	3.87	2.58	1.89	39.55%
YoY %	1.96%	-4.08%	10.00%	-25.06%	50.00%	36.51%	-	-
Horiz. %	165.08%	161.90%	168.78%	153.44%	204.76%	136.51%	100.00%	-
P/NAPS	2.08	2.34	2.48	2.49	1.92	2.64	3.94	-34.60%
YoY %	-11.11%	-5.65%	-0.40%	29.69%	-27.27%	-32.99%	-	-
Horiz. %	52.79%	59.39%	62.94%	63.20%	48.73%	67.01%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 07 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

394

PTRANS

PERAK TRANSIT BERHAD

350

MPI

MALAYSIAN PACIFIC INDUSTRIES

350

HLIND

HONG LEONG INDUSTRIES BHD

339

MYEG

MY E.G. SERVICES BHD

309

SNS

SNS NETWORK TECHNOLOGY BERHAD

299

DNEX

DAGANG NEXCHANGE BERHAD

283

YTL

YTL CORPORATION BHD

252

CAPITALA

CAPITAL A BERHAD

237

Daily Stocks

INGENIEU

0.085

-0.025

856,141,500

INIX-OR

0.02

0.00

141,839,900

TWL

0.025

0.00

126,277,900

ICONIC

0.13

+0.015

125,972,400

HSI-CXG

0.165

-0.015

119,324,100

MYEG

0.92

+0.005

111,543,500

ICONIC-WA

0.045

0.00

105,060,400

CAPITALA

0.90

+0.06

90,134,700

HSI-HUT

0.21

+0.005

87,152,100

VELESTO

0.27

+0.005

85,685,500

More active Stocks

CARLSBG

19.40

+0.70

587,600

HLFG

17.52

+0.42

569,300

HEIM

23.72

+0.40

223,300

CHGP

2.80

+0.39

2,231,500

HLBANK

19.70

+0.36

940,700

PANAMY

19.46

+0.34

75,900

MPI

31.30

+0.30

235,800

NESTLE

128.30

+0.30

77,000

PETDAG

21.88

+0.22

232,500

RANHILL

1.38

+0.19

42,141,800

More gainer Stocks

AJI

19.54

-0.50

510,400

DLADY

34.30

-0.20

16,700

BIPORT

6.11

-0.19

1,100

ORIENT

6.97

-0.18

1,220,900

SAM

5.36

-0.18

604,900

PLB

1.01

-0.14

63,800

MAHSING-C61

0.07

-0.13

500

HENGYUAN

2.85

-0.12

1,062,400

LPI

12.08

-0.12

96,700

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More