[SCGM] QoQ Annualized Quarter Result on 31-Jan-2017 [#3]

Stock

[SCGM] SCGM BHD

Announcement Date

15-Mar-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Jan-2017 [#3]

Profit Trend

QoQ- 9.21%

YoY- 7.08%

Quarter Report

SCGM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Annualized Quarter Result
Revenue	211,540	214,656	178,785	167,837	159,782	151,504	133,505	35.79%
YoY %	-1.45%	20.06%	6.52%	5.04%	5.46%	13.48%	-	-
Horiz. %	158.45%	160.78%	133.92%	125.72%	119.68%	113.48%	100.00%	-
PBT	25,598	26,832	26,604	26,666	25,914	25,744	25,757	-0.41%
YoY %	-4.60%	0.86%	-0.23%	2.90%	0.66%	-0.05%	-	-
Horiz. %	99.38%	104.17%	103.29%	103.53%	100.61%	99.95%	100.00%	-
Tax	-3,902	-4,464	-3,603	-2,777	-4,040	-3,696	-5,563	-21.00%
YoY %	12.59%	-23.90%	-29.74%	31.26%	-9.31%	33.56%	-	-
Horiz. %	70.14%	80.24%	64.77%	49.92%	72.62%	66.44%	100.00%	-
NP	21,696	22,368	23,001	23,889	21,874	22,048	20,194	4.88%
YoY %	-3.00%	-2.75%	-3.72%	9.21%	-0.79%	9.18%	-	-
Horiz. %	107.44%	110.77%	113.90%	118.30%	108.32%	109.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,696	22,368	23,001	23,889	21,874	22,048	20,194	4.88%
YoY %	-3.00%	-2.75%	-3.72%	9.21%	-0.79%	9.18%	-	-
Horiz. %	107.44%	110.77%	113.90%	118.30%	108.32%	109.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.24%	16.64%	13.54%	10.41%	15.59%	14.36%	21.60%	-
YoY %	-8.41%	22.90%	30.07%	-33.23%	8.57%	-33.52%	-	-
Horiz. %	70.56%	77.04%	62.69%	48.19%	72.18%	66.48%	100.00%	-
Total Cost	189,844	192,288	155,784	143,948	137,908	129,456	113,311	40.93%
YoY %	-1.27%	23.43%	8.22%	4.38%	6.53%	14.25%	-	-
Horiz. %	167.54%	169.70%	137.48%	127.04%	121.71%	114.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	167,968	167,488	160,930	120,995	116,621	113,721	105,043	36.62%
YoY %	0.29%	4.08%	33.01%	3.75%	2.55%	8.26%	-	-
Horiz. %	159.90%	159.45%	153.20%	115.19%	111.02%	108.26%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Dividend
Div	11,519	8,712	11,343	10,562	10,560	10,549	14,995	-16.08%
YoY %	32.22%	-23.19%	7.39%	0.02%	0.10%	-29.65%	-	-
Horiz. %	76.82%	58.10%	75.65%	70.44%	70.42%	70.35%	100.00%	-
Div Payout %	53.09%	38.95%	49.32%	44.22%	48.28%	47.85%	74.26%	-
YoY %	36.30%	-21.03%	11.53%	-8.41%	0.90%	-35.56%	-	-
Horiz. %	71.49%	52.45%	66.42%	59.55%	65.01%	64.44%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Equity
Net Worth	167,968	167,488	160,930	120,995	116,621	113,721	105,043	36.62%
YoY %	0.29%	4.08%	33.01%	3.75%	2.55%	8.26%	-	-
Horiz. %	159.90%	159.45%	153.20%	115.19%	111.02%	108.26%	100.00%	-
NOSH	193,599	193,599	145,200	132,033	132,000	131,866	124,962	33.78%
YoY %	0.00%	33.33%	9.97%	0.03%	0.10%	5.52%	-	-
Horiz. %	154.93%	154.93%	116.20%	105.66%	105.63%	105.52%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Ratio Analysis
NP Margin	10.26%	10.42%	12.87%	14.23%	13.69%	14.55%	15.13%	-
YoY %	-1.54%	-19.04%	-9.56%	3.94%	-5.91%	-3.83%	-	-
Horiz. %	67.81%	68.87%	85.06%	94.05%	90.48%	96.17%	100.00%	-
ROE	12.92%	13.35%	14.29%	19.74%	18.76%	19.39%	19.22%	-
YoY %	-3.22%	-6.58%	-27.61%	5.22%	-3.25%	0.88%	-	-
Horiz. %	67.22%	69.46%	74.35%	102.71%	97.61%	100.88%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Per Share
RPS	110.19	147.83	126.09	127.12	121.05	114.89	106.84	2.07%
YoY %	-25.46%	17.24%	-0.81%	5.01%	5.36%	7.53%	-	-
Horiz. %	103.14%	138.37%	118.02%	118.98%	113.30%	107.53%	100.00%	-
EPS	12.86	15.40	17.12	18.09	16.58	16.72	16.16	-14.08%
YoY %	-16.49%	-10.05%	-5.36%	9.11%	-0.84%	3.47%	-	-
Horiz. %	79.58%	95.30%	105.94%	111.94%	102.60%	103.47%	100.00%	-
DPS	6.00	6.00	8.00	8.00	8.00	8.00	12.00	-36.92%
YoY %	0.00%	-25.00%	0.00%	0.00%	0.00%	-33.33%	-	-
Horiz. %	50.00%	50.00%	66.67%	66.67%	66.67%	66.67%	100.00%	-
NAPS	0.8749	1.1535	1.135	0.9164	0.8835	0.8624	0.8406	2.69%
YoY %	-24.15%	1.63%	23.85%	3.72%	2.45%	2.59%	-	-
Horiz. %	104.08%	137.22%	135.02%	109.02%	105.10%	102.59%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Adjusted Per Share Value based on latest NOSH - 131,947
RPS	109.27	110.88	92.35	86.69	82.53	78.26	68.96	35.80%
YoY %	-1.45%	20.06%	6.53%	5.04%	5.46%	13.49%	-	-
Horiz. %	158.45%	160.79%	133.92%	125.71%	119.68%	113.49%	100.00%	-
EPS	11.21	11.55	11.88	12.34	11.30	11.39	10.43	4.91%
YoY %	-2.94%	-2.78%	-3.73%	9.20%	-0.79%	9.20%	-	-
Horiz. %	107.48%	110.74%	113.90%	118.31%	108.34%	109.20%	100.00%	-
DPS	5.95	4.50	5.86	5.46	5.45	5.45	7.75	-16.11%
YoY %	32.22%	-23.21%	7.33%	0.18%	0.00%	-29.68%	-	-
Horiz. %	76.77%	58.06%	75.61%	70.45%	70.32%	70.32%	100.00%	-
NAPS	0.8676	0.8651	0.8313	0.625	0.6024	0.5874	0.5426	36.62%
YoY %	0.29%	4.07%	33.01%	3.75%	2.55%	8.26%	-	-
Horiz. %	159.90%	159.44%	153.21%	115.19%	111.02%	108.26%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	-
Price	2.88	3.13	4.05	3.40	3.36	3.50	2.96	-
P/RPS	2.61	2.12	3.21	2.67	2.78	3.05	2.77	-3.87%
YoY %	23.11%	-33.96%	20.22%	-3.96%	-8.85%	10.11%	-	-
Horiz. %	94.22%	76.53%	115.88%	96.39%	100.36%	110.11%	100.00%	-
P/EPS	25.48	20.32	24.97	18.79	20.28	20.93	18.32	24.52%
YoY %	25.39%	-18.62%	32.89%	-7.35%	-3.11%	14.25%	-	-
Horiz. %	139.08%	110.92%	136.30%	102.57%	110.70%	114.25%	100.00%	-
EY	3.92	4.92	4.01	5.32	4.93	4.78	5.46	-19.77%
YoY %	-20.33%	22.69%	-24.62%	7.91%	3.14%	-12.45%	-	-
Horiz. %	71.79%	90.11%	73.44%	97.44%	90.29%	87.55%	100.00%	-
DY	2.08	1.92	1.98	2.35	2.38	2.29	4.05	-35.79%
YoY %	8.33%	-3.03%	-15.74%	-1.26%	3.93%	-43.46%	-	-
Horiz. %	51.36%	47.41%	48.89%	58.02%	58.77%	56.54%	100.00%	-
P/NAPS	3.29	2.71	3.57	3.71	3.80	4.06	3.52	-4.39%
YoY %	21.40%	-24.09%	-3.77%	-2.37%	-6.40%	15.34%	-	-
Horiz. %	93.47%	76.99%	101.42%	105.40%	107.95%	115.34%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Announcement Date
Date	07/12/17	07/09/17	21/06/17	15/03/17	08/12/16	02/09/16	23/06/16	-
Price	2.72	3.02	4.09	3.82	3.33	2.82	3.61	-
P/RPS	2.47	2.04	3.24	3.01	2.75	2.45	3.38	-18.82%
YoY %	21.08%	-37.04%	7.64%	9.45%	12.24%	-27.51%	-	-
Horiz. %	73.08%	60.36%	95.86%	89.05%	81.36%	72.49%	100.00%	-
P/EPS	24.07	19.60	25.21	21.11	20.10	16.87	22.34	5.08%
YoY %	22.81%	-22.25%	19.42%	5.02%	19.15%	-24.49%	-	-
Horiz. %	107.74%	87.74%	112.85%	94.49%	89.97%	75.51%	100.00%	-
EY	4.15	5.10	3.97	4.74	4.98	5.93	4.48	-4.95%
YoY %	-18.63%	28.46%	-16.24%	-4.82%	-16.02%	32.37%	-	-
Horiz. %	92.63%	113.84%	88.62%	105.80%	111.16%	132.37%	100.00%	-
DY	2.21	1.99	1.96	2.09	2.40	2.84	3.32	-23.70%
YoY %	11.06%	1.53%	-6.22%	-12.92%	-15.49%	-14.46%	-	-
Horiz. %	66.57%	59.94%	59.04%	62.95%	72.29%	85.54%	100.00%	-
P/NAPS	3.11	2.62	3.60	4.17	3.77	3.27	4.29	-19.25%
YoY %	18.70%	-27.22%	-13.67%	10.61%	15.29%	-23.78%	-	-
Horiz. %	72.49%	61.07%	83.92%	97.20%	87.88%	76.22%	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