[SCGM] QoQ Annualized Quarter Result on 31-Jan-2021 [#3]

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Annualized Quarter Result
Revenue	283,688	277,208	246,503	241,012	236,468	228,892	210,483	21.94%
YoY %	2.34%	12.46%	2.28%	1.92%	3.31%	8.75%	-	-
Horiz. %	134.78%	131.70%	117.11%	114.50%	112.35%	108.75%	100.00%	-
PBT	39,504	39,520	37,127	36,446	38,828	34,696	15,880	83.29%
YoY %	-0.04%	6.45%	1.87%	-6.13%	11.91%	118.49%	-	-
Horiz. %	248.77%	248.87%	233.80%	229.51%	244.51%	218.49%	100.00%	-
Tax	-7,276	-6,364	-3,526	-1,806	-3,076	-1,632	1,397	-
YoY %	-14.33%	-80.49%	-95.24%	41.29%	-88.48%	-216.82%	-	-
Horiz. %	-520.83%	-455.55%	-252.40%	-129.28%	-220.19%	-116.82%	100.00%	-
NP	32,228	33,156	33,601	34,640	35,752	33,064	17,277	51.36%
YoY %	-2.80%	-1.32%	-3.00%	-3.11%	8.13%	91.38%	-	-
Horiz. %	186.54%	191.91%	194.48%	200.50%	206.93%	191.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,228	33,156	33,601	34,640	35,752	33,064	17,277	51.36%
YoY %	-2.80%	-1.32%	-3.00%	-3.11%	8.13%	91.38%	-	-
Horiz. %	186.54%	191.91%	194.48%	200.50%	206.93%	191.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.42%	16.10%	9.50%	4.96%	7.92%	4.70%	-8.80%	-
YoY %	14.41%	69.47%	91.53%	-37.37%	68.51%	153.41%	-	-
Horiz. %	-209.32%	-182.95%	-107.95%	-56.36%	-90.00%	-53.41%	100.00%	-
Total Cost	251,460	244,052	212,902	206,372	200,716	195,828	193,206	19.14%
YoY %	3.04%	14.63%	3.16%	2.82%	2.50%	1.36%	-	-
Horiz. %	130.15%	126.32%	110.19%	106.81%	103.89%	101.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	198,780	194,794	189,788	186,399	181,180	175,519	170,266	10.84%
YoY %	2.05%	2.64%	1.82%	2.88%	3.23%	3.09%	-	-
Horiz. %	116.75%	114.41%	111.47%	109.48%	106.41%	103.09%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Dividend
Div	14,249	15,404	13,671	13,864	12,323	13,094	6,262	72.74%
YoY %	-7.50%	12.68%	-1.39%	12.51%	-5.89%	109.10%	-	-
Horiz. %	227.55%	245.99%	218.32%	221.40%	196.79%	209.10%	100.00%	-
Div Payout %	44.21%	46.46%	40.69%	40.02%	34.47%	39.60%	36.25%	-
YoY %	-4.84%	14.18%	1.67%	16.10%	-12.95%	9.24%	-	-
Horiz. %	121.96%	128.17%	112.25%	110.40%	95.09%	109.24%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Equity
Net Worth	198,780	194,794	189,788	186,399	181,180	175,519	170,266	10.84%
YoY %	2.05%	2.64%	1.82%	2.88%	3.23%	3.09%	-	-
Horiz. %	116.75%	114.41%	111.47%	109.48%	106.41%	103.09%	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%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Ratio Analysis
NP Margin	11.36%	11.96%	13.63%	14.37%	15.12%	14.45%	8.21%	-
YoY %	-5.02%	-12.25%	-5.15%	-4.96%	4.64%	76.00%	-	-
Horiz. %	138.37%	145.68%	166.02%	175.03%	184.17%	176.00%	100.00%	-
ROE	16.21%	17.02%	17.70%	18.58%	19.73%	18.84%	10.15%	-
YoY %	-4.76%	-3.84%	-4.74%	-5.83%	4.72%	85.62%	-	-
Horiz. %	159.70%	167.68%	174.38%	183.05%	194.38%	185.62%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Per Share
RPS	147.32	143.96	128.01	125.16	122.80	118.87	109.23	22.00%
YoY %	2.33%	12.46%	2.28%	1.92%	3.31%	8.83%	-	-
Horiz. %	134.87%	131.80%	117.19%	114.58%	112.42%	108.83%	100.00%	-
EPS	16.74	17.20	17.45	17.99	18.56	17.16	8.97	51.40%
YoY %	-2.67%	-1.43%	-3.00%	-3.07%	8.16%	91.30%	-	-
Horiz. %	186.62%	191.75%	194.54%	200.56%	206.91%	191.30%	100.00%	-
DPS	7.40	8.00	7.10	7.20	6.40	6.80	3.25	72.81%
YoY %	-7.50%	12.68%	-1.39%	12.50%	-5.88%	109.23%	-	-
Horiz. %	227.69%	246.15%	218.46%	221.54%	196.92%	209.23%	100.00%	-
NAPS	1.0323	1.0116	0.9856	0.968	0.9409	0.9115	0.8836	10.89%
YoY %	2.05%	2.64%	1.82%	2.88%	3.23%	3.16%	-	-
Horiz. %	116.83%	114.49%	111.54%	109.55%	106.48%	103.16%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Adjusted Per Share Value based on latest NOSH - 193,599
RPS	146.53	143.19	127.33	124.49	122.14	118.23	108.72	21.94%
YoY %	2.33%	12.46%	2.28%	1.92%	3.31%	8.75%	-	-
Horiz. %	134.78%	131.71%	117.12%	114.51%	112.34%	108.75%	100.00%	-
EPS	16.65	17.13	17.36	17.89	18.47	17.08	8.92	51.42%
YoY %	-2.80%	-1.32%	-2.96%	-3.14%	8.14%	91.48%	-	-
Horiz. %	186.66%	192.04%	194.62%	200.56%	207.06%	191.48%	100.00%	-
DPS	7.36	7.96	7.06	7.16	6.37	6.76	3.23	72.90%
YoY %	-7.54%	12.75%	-1.40%	12.40%	-5.77%	109.29%	-	-
Horiz. %	227.86%	246.44%	218.58%	221.67%	197.21%	209.29%	100.00%	-
NAPS	1.0268	1.0062	0.9803	0.9628	0.9359	0.9066	0.8795	10.84%
YoY %	2.05%	2.64%	1.82%	2.87%	3.23%	3.08%	-	-
Horiz. %	116.75%	114.41%	111.46%	109.47%	106.41%	103.08%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/10/21	30/07/21	30/04/21	29/01/21	30/10/20	30/07/20	30/04/20	-
Price	2.61	2.32	2.24	2.18	2.89	3.04	1.45	-
P/RPS	1.77	1.61	1.75	1.74	2.35	2.56	1.33	20.92%
YoY %	9.94%	-8.00%	0.57%	-25.96%	-8.20%	92.48%	-	-
Horiz. %	133.08%	121.05%	131.58%	130.83%	176.69%	192.48%	100.00%	-
P/EPS	15.59	13.47	12.84	12.12	15.57	17.70	16.17	-2.39%
YoY %	15.74%	4.91%	5.94%	-22.16%	-12.03%	9.46%	-	-
Horiz. %	96.41%	83.30%	79.41%	74.95%	96.29%	109.46%	100.00%	-
EY	6.41	7.42	7.79	8.25	6.42	5.65	6.18	2.45%
YoY %	-13.61%	-4.75%	-5.58%	28.50%	13.63%	-8.58%	-	-
Horiz. %	103.72%	120.06%	126.05%	133.50%	103.88%	91.42%	100.00%	-
DY	2.84	3.45	3.17	3.30	2.21	2.24	2.24	17.09%
YoY %	-17.68%	8.83%	-3.94%	49.32%	-1.34%	0.00%	-	-
Horiz. %	126.79%	154.02%	141.52%	147.32%	98.66%	100.00%	100.00%	-
P/NAPS	2.53	2.29	2.27	2.25	3.07	3.34	1.64	33.40%
YoY %	10.48%	0.88%	0.89%	-26.71%	-8.08%	103.66%	-	-
Horiz. %	154.27%	139.63%	138.41%	137.20%	187.20%	203.66%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Price Multiplier on Announcement Date
Date	28/12/21	28/09/21	28/06/21	29/03/21	21/12/20	28/09/20	29/06/20	-
Price	2.42	2.51	2.45	1.86	2.48	3.59	1.98	-
P/RPS	1.64	1.74	1.91	1.49	2.02	3.02	1.81	-6.34%
YoY %	-5.75%	-8.90%	28.19%	-26.24%	-33.11%	66.85%	-	-
Horiz. %	90.61%	96.13%	105.52%	82.32%	111.60%	166.85%	100.00%	-
P/EPS	14.46	14.58	14.04	10.34	13.36	20.91	22.08	-24.52%
YoY %	-0.82%	3.85%	35.78%	-22.60%	-36.11%	-5.30%	-	-
Horiz. %	65.49%	66.03%	63.59%	46.83%	60.51%	94.70%	100.00%	-
EY	6.92	6.86	7.12	9.67	7.49	4.78	4.53	32.53%
YoY %	0.87%	-3.65%	-26.37%	29.11%	56.69%	5.52%	-	-
Horiz. %	152.76%	151.43%	157.17%	213.47%	165.34%	105.52%	100.00%	-
DY	3.06	3.19	2.90	3.87	2.58	1.89	1.64	51.38%
YoY %	-4.08%	10.00%	-25.06%	50.00%	36.51%	15.24%	-	-
Horiz. %	186.59%	194.51%	176.83%	235.98%	157.32%	115.24%	100.00%	-
P/NAPS	2.34	2.48	2.49	1.92	2.64	3.94	2.24	2.94%
YoY %	-5.65%	-0.40%	29.69%	-27.27%	-32.99%	75.89%	-	-
Horiz. %	104.46%	110.71%	111.16%	85.71%	117.86%	175.89%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 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

MPI

MALAYSIAN PACIFIC INDUSTRIES

631

PTRANS

PERAK TRANSIT BERHAD

588

HLIND

HONG LEONG INDUSTRIES BHD

580

MAYBANK

MALAYAN BANKING BHD

294

PBBANK

PUBLIC BANK BHD

282

GENTING

GENTING BHD

234

MYEG

MY E.G. SERVICES BHD

231

YTLPOWR

YTL POWER INTERNATIONAL BHD

227

GENM

GENTING MALAYSIA BERHAD

213

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.475

+0.025

65,597,900

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

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