[SCGM] QoQ Annualized Quarter Result on 31-Jul-2018 [#1]

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Annualized Quarter Result
Revenue	219,569	225,158	226,464	223,224	207,417	212,248	211,540	2.52%
YoY %	-2.48%	-0.58%	1.45%	7.62%	-2.28%	0.33%	-	-
Horiz. %	103.80%	106.44%	107.05%	105.52%	98.05%	100.33%	100.00%	-
PBT	-1,686	4,193	7,304	6,052	19,126	24,325	25,598	-
YoY %	-140.21%	-42.59%	20.69%	-68.36%	-21.37%	-4.97%	-	-
Horiz. %	-6.59%	16.38%	28.53%	23.64%	74.72%	95.03%	100.00%	-
Tax	-3,433	-1,500	-1,876	-1,800	-2,731	-2,665	-3,902	-8.20%
YoY %	-128.87%	20.04%	-4.22%	34.09%	-2.48%	31.70%	-	-
Horiz. %	87.98%	38.44%	48.08%	46.13%	69.99%	68.30%	100.00%	-
NP	-5,119	2,693	5,428	4,252	16,395	21,660	21,696	-
YoY %	-290.09%	-50.39%	27.66%	-74.07%	-24.31%	-0.17%	-	-
Horiz. %	-23.59%	12.41%	25.02%	19.60%	75.57%	99.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-5,119	2,693	5,428	4,252	16,395	21,660	21,696	-
YoY %	-290.09%	-50.39%	27.66%	-74.07%	-24.31%	-0.17%	-	-
Horiz. %	-23.59%	12.41%	25.02%	19.60%	75.57%	99.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	35.77%	25.68%	29.74%	14.28%	10.96%	15.24%	-
YoY %	-	39.29%	-13.65%	108.26%	30.29%	-28.08%	-	-
Horiz. %	-	234.71%	168.50%	195.14%	93.70%	71.92%	100.00%	-
Total Cost	224,688	222,465	221,036	218,972	191,022	190,588	189,844	11.92%
YoY %	1.00%	0.65%	0.94%	14.63%	0.23%	0.39%	-	-
Horiz. %	118.35%	117.18%	116.43%	115.34%	100.62%	100.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	156,888	164,502	166,179	165,485	167,339	170,585	167,968	-4.45%
YoY %	-4.63%	-1.01%	0.42%	-1.11%	-1.90%	1.56%	-	-
Horiz. %	93.40%	97.94%	98.93%	98.52%	99.63%	101.56%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Dividend
Div	2,891	3,212	3,855	3,855	11,567	11,592	11,519	-60.31%
YoY %	-9.99%	-16.68%	0.00%	-66.67%	-0.22%	0.63%	-	-
Horiz. %	25.10%	27.88%	33.47%	33.47%	100.42%	100.63%	100.00%	-
Div Payout %	0.00%	119.28%	71.02%	90.67%	70.55%	53.52%	53.09%	-
YoY %	0.00%	67.95%	-21.67%	28.52%	31.82%	0.81%	-	-
Horiz. %	0.00%	224.68%	133.77%	170.79%	132.89%	100.81%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Equity
Net Worth	156,888	164,502	166,179	165,485	167,339	170,585	167,968	-4.45%
YoY %	-4.63%	-1.01%	0.42%	-1.11%	-1.90%	1.56%	-	-
Horiz. %	93.40%	97.94%	98.93%	98.52%	99.63%	101.56%	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%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Ratio Analysis
NP Margin	-2.33%	1.20%	2.40%	1.90%	7.90%	10.21%	10.26%	-
YoY %	-294.17%	-50.00%	26.32%	-75.95%	-22.62%	-0.49%	-	-
Horiz. %	-22.71%	11.70%	23.39%	18.52%	77.00%	99.51%	100.00%	-
ROE	-3.26%	1.64%	3.27%	2.57%	9.80%	12.70%	12.92%	-
YoY %	-298.78%	-49.85%	27.24%	-73.78%	-22.83%	-1.70%	-	-
Horiz. %	-25.23%	12.69%	25.31%	19.89%	75.85%	98.30%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Per Share
RPS	113.91	116.81	117.48	115.80	107.59	109.85	110.19	2.24%
YoY %	-2.48%	-0.57%	1.45%	7.63%	-2.06%	-0.31%	-	-
Horiz. %	103.38%	106.01%	106.62%	105.09%	97.64%	99.69%	100.00%	-
EPS	-2.66	1.40	2.82	2.20	9.07	12.25	12.86	-
YoY %	-290.00%	-50.35%	28.18%	-75.74%	-25.96%	-4.74%	-	-
Horiz. %	-20.68%	10.89%	21.93%	17.11%	70.53%	95.26%	100.00%	-
DPS	1.50	1.67	2.00	2.00	6.00	6.00	6.00	-60.41%
YoY %	-10.18%	-16.50%	0.00%	-66.67%	0.00%	0.00%	-	-
Horiz. %	25.00%	27.83%	33.33%	33.33%	100.00%	100.00%	100.00%	-
NAPS	0.8139	0.8534	0.8621	0.8585	0.868	0.8829	0.8749	-4.71%
YoY %	-4.63%	-1.01%	0.42%	-1.09%	-1.69%	0.91%	-	-
Horiz. %	93.03%	97.54%	98.54%	98.13%	99.21%	100.91%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Adjusted Per Share Value based on latest NOSH - 193,599
RPS	113.41	116.30	116.98	115.30	107.14	109.63	109.27	2.51%
YoY %	-2.48%	-0.58%	1.46%	7.62%	-2.27%	0.33%	-	-
Horiz. %	103.79%	106.43%	107.06%	105.52%	98.05%	100.33%	100.00%	-
EPS	-2.64	1.39	2.80	2.20	8.47	11.19	11.21	-
YoY %	-289.93%	-50.36%	27.27%	-74.03%	-24.31%	-0.18%	-	-
Horiz. %	-23.55%	12.40%	24.98%	19.63%	75.56%	99.82%	100.00%	-
DPS	1.49	1.66	1.99	1.99	5.97	5.99	5.95	-60.37%
YoY %	-10.24%	-16.58%	0.00%	-66.67%	-0.33%	0.67%	-	-
Horiz. %	25.04%	27.90%	33.45%	33.45%	100.34%	100.67%	100.00%	-
NAPS	0.8104	0.8497	0.8584	0.8548	0.8644	0.8811	0.8676	-4.45%
YoY %	-4.63%	-1.01%	0.42%	-1.11%	-1.90%	1.56%	-	-
Horiz. %	93.41%	97.94%	98.94%	98.52%	99.63%	101.56%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	-
Price	0.99	1.26	1.17	1.40	1.50	2.29	2.88	-
P/RPS	0.87	1.08	1.00	1.21	1.39	2.08	2.61	-52.02%
YoY %	-19.44%	8.00%	-17.36%	-12.95%	-33.17%	-20.31%	-	-
Horiz. %	33.33%	41.38%	38.31%	46.36%	53.26%	79.69%	100.00%	-
P/EPS	-37.28	90.18	41.55	63.47	17.64	20.43	25.48	-
YoY %	-141.34%	117.04%	-34.54%	259.81%	-13.66%	-19.82%	-	-
Horiz. %	-146.31%	353.92%	163.07%	249.10%	69.23%	80.18%	100.00%	-
EY	-2.68	1.11	2.41	1.58	5.67	4.90	3.92	-
YoY %	-341.44%	-53.94%	52.53%	-72.13%	15.71%	25.00%	-	-
Horiz. %	-68.37%	28.32%	61.48%	40.31%	144.64%	125.00%	100.00%	-
DY	1.52	1.32	1.71	1.43	4.00	2.62	2.08	-18.91%
YoY %	15.15%	-22.81%	19.58%	-64.25%	52.67%	25.96%	-	-
Horiz. %	73.08%	63.46%	82.21%	68.75%	192.31%	125.96%	100.00%	-
P/NAPS	1.22	1.48	1.36	1.63	1.73	2.59	3.29	-48.47%
YoY %	-17.57%	8.82%	-16.56%	-5.78%	-33.20%	-21.28%	-	-
Horiz. %	37.08%	44.98%	41.34%	49.54%	52.58%	78.72%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Price Multiplier on Announcement Date
Date	27/06/19	26/03/19	13/12/18	20/09/18	02/07/18	13/03/18	07/12/17	-
Price	0.90	1.14	1.27	1.42	1.37	1.90	2.72	-
P/RPS	0.79	0.98	1.08	1.23	1.27	1.73	2.47	-53.32%
YoY %	-19.39%	-9.26%	-12.20%	-3.15%	-26.59%	-29.96%	-	-
Horiz. %	31.98%	39.68%	43.72%	49.80%	51.42%	70.04%	100.00%	-
P/EPS	-33.89	81.59	45.10	64.37	16.11	16.95	24.07	-
YoY %	-141.54%	80.91%	-29.94%	299.57%	-4.96%	-29.58%	-	-
Horiz. %	-140.80%	338.97%	187.37%	267.43%	66.93%	70.42%	100.00%	-
EY	-2.95	1.23	2.22	1.55	6.21	5.90	4.15	-
YoY %	-339.84%	-44.59%	43.23%	-75.04%	5.25%	42.17%	-	-
Horiz. %	-71.08%	29.64%	53.49%	37.35%	149.64%	142.17%	100.00%	-
DY	1.67	1.46	1.57	1.41	4.38	3.16	2.21	-17.07%
YoY %	14.38%	-7.01%	11.35%	-67.81%	38.61%	42.99%	-	-
Horiz. %	75.57%	66.06%	71.04%	63.80%	198.19%	142.99%	100.00%	-
P/NAPS	1.11	1.34	1.47	1.65	1.58	2.15	3.11	-49.77%
YoY %	-17.16%	-8.84%	-10.91%	4.43%	-26.51%	-30.87%	-	-
Horiz. %	35.69%	43.09%	47.27%	53.05%	50.80%	69.13%	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