[SCGM] QoQ Cumulative Quarter Result on 31-Jul-2016 [#1]

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Cumulative Result
Revenue	178,785	125,878	79,891	37,876	133,505	101,018	63,755	98.98%
YoY %	42.03%	57.56%	110.93%	-71.63%	32.16%	58.45%	-	-
Horiz. %	280.43%	197.44%	125.31%	59.41%	209.40%	158.45%	100.00%	-
PBT	26,604	20,000	12,957	6,436	25,757	20,660	11,779	72.22%
YoY %	33.02%	54.36%	101.32%	-75.01%	24.67%	75.40%	-	-
Horiz. %	225.86%	169.79%	110.00%	54.64%	218.67%	175.40%	100.00%	-
Tax	-3,603	-2,083	-2,020	-924	-5,563	-3,928	-2,100	43.36%
YoY %	-72.97%	-3.12%	-118.61%	83.39%	-41.62%	-87.05%	-	-
Horiz. %	171.57%	99.19%	96.19%	44.00%	264.90%	187.05%	100.00%	-
NP	23,001	17,917	10,937	5,512	20,194	16,732	9,679	78.17%
YoY %	28.38%	63.82%	98.42%	-72.70%	20.69%	72.87%	-	-
Horiz. %	237.64%	185.11%	113.00%	56.95%	208.64%	172.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,001	17,917	10,937	5,512	20,194	16,732	9,679	78.17%
YoY %	28.38%	63.82%	98.42%	-72.70%	20.69%	72.87%	-	-
Horiz. %	237.64%	185.11%	113.00%	56.95%	208.64%	172.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.54%	10.42%	15.59%	14.36%	21.60%	19.01%	17.83%	-
YoY %	29.94%	-33.16%	8.57%	-33.52%	13.62%	6.62%	-	-
Horiz. %	75.94%	58.44%	87.44%	80.54%	121.14%	106.62%	100.00%	-
Total Cost	155,784	107,961	68,954	32,364	113,311	84,286	54,076	102.59%
YoY %	44.30%	56.57%	113.06%	-71.44%	34.44%	55.87%	-	-
Horiz. %	288.08%	199.65%	127.51%	59.85%	209.54%	155.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	160,930	120,995	116,621	113,721	105,043	102,354	76,088	64.84%
YoY %	33.01%	3.75%	2.55%	8.26%	2.63%	34.52%	-	-
Horiz. %	211.51%	159.02%	153.27%	149.46%	138.05%	134.52%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Dividend
Div	11,343	7,922	5,280	2,637	14,995	10,426	10,794	3.36%
YoY %	43.18%	50.04%	100.23%	-82.41%	43.82%	-3.41%	-	-
Horiz. %	105.09%	73.39%	48.92%	24.43%	138.92%	96.59%	100.00%	-
Div Payout %	49.32%	44.22%	48.28%	47.85%	74.26%	62.32%	111.52%	-
YoY %	11.53%	-8.41%	0.90%	-35.56%	19.16%	-44.12%	-	-
Horiz. %	44.23%	39.65%	43.29%	42.91%	66.59%	55.88%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Equity
Net Worth	160,930	120,995	116,621	113,721	105,043	102,354	76,088	64.84%
YoY %	33.01%	3.75%	2.55%	8.26%	2.63%	34.52%	-	-
Horiz. %	211.51%	159.02%	153.27%	149.46%	138.05%	134.52%	100.00%	-
NOSH	145,200	132,033	132,000	131,866	124,962	122,668	119,938	13.60%
YoY %	9.97%	0.03%	0.10%	5.52%	1.87%	2.28%	-	-
Horiz. %	121.06%	110.08%	110.06%	109.95%	104.19%	102.28%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Ratio Analysis
NP Margin	12.87%	14.23%	13.69%	14.55%	15.13%	16.56%	15.18%	-
YoY %	-9.56%	3.94%	-5.91%	-3.83%	-8.64%	9.09%	-	-
Horiz. %	84.78%	93.74%	90.18%	95.85%	99.67%	109.09%	100.00%	-
ROE	14.29%	14.81%	9.38%	4.85%	19.22%	16.35%	12.72%	-
YoY %	-3.51%	57.89%	93.40%	-74.77%	17.55%	28.54%	-	-
Horiz. %	112.34%	116.43%	73.74%	38.13%	151.10%	128.54%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Per Share
RPS	126.09	95.34	60.52	28.72	106.84	82.35	53.16	77.94%
YoY %	32.25%	57.53%	110.72%	-73.12%	29.74%	54.91%	-	-
Horiz. %	237.19%	179.35%	113.84%	54.03%	200.98%	154.91%	100.00%	-
EPS	17.12	13.57	8.29	4.18	16.16	13.64	8.07	65.17%
YoY %	26.16%	63.69%	98.33%	-74.13%	18.48%	69.02%	-	-
Horiz. %	212.14%	168.15%	102.73%	51.80%	200.25%	169.02%	100.00%	-
DPS	8.00	6.00	4.00	2.00	12.00	8.50	9.00	-7.55%
YoY %	33.33%	50.00%	100.00%	-83.33%	41.18%	-5.56%	-	-
Horiz. %	88.89%	66.67%	44.44%	22.22%	133.33%	94.44%	100.00%	-
NAPS	1.135	0.9164	0.8835	0.8624	0.8406	0.8344	0.6344	47.42%
YoY %	23.85%	3.72%	2.45%	2.59%	0.74%	31.53%	-	-
Horiz. %	178.91%	144.45%	139.27%	135.94%	132.50%	131.53%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Adjusted Per Share Value based on latest NOSH - 131,866
RPS	92.35	65.02	41.27	19.56	68.96	52.18	32.93	98.99%
YoY %	42.03%	57.55%	110.99%	-71.64%	32.16%	58.46%	-	-
Horiz. %	280.44%	197.45%	125.33%	59.40%	209.41%	158.46%	100.00%	-
EPS	11.88	9.25	5.65	2.85	10.43	8.64	5.00	78.15%
YoY %	28.43%	63.72%	98.25%	-72.67%	20.72%	72.80%	-	-
Horiz. %	237.60%	185.00%	113.00%	57.00%	208.60%	172.80%	100.00%	-
DPS	5.86	4.09	2.73	1.36	7.75	5.39	5.58	3.32%
YoY %	43.28%	49.82%	100.74%	-82.45%	43.78%	-3.41%	-	-
Horiz. %	105.02%	73.30%	48.92%	24.37%	138.89%	96.59%	100.00%	-
NAPS	0.8313	0.625	0.6024	0.5874	0.5426	0.5287	0.393	64.85%
YoY %	33.01%	3.75%	2.55%	8.26%	2.63%	34.53%	-	-
Horiz. %	211.53%	159.03%	153.28%	149.47%	138.07%	134.53%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	-
Price	4.05	3.40	3.36	3.50	2.96	3.05	2.75	-
P/RPS	3.21	3.57	5.55	12.19	2.77	3.70	5.17	-27.24%
YoY %	-10.08%	-35.68%	-54.47%	340.07%	-25.14%	-28.43%	-	-
Horiz. %	62.09%	69.05%	107.35%	235.78%	53.58%	71.57%	100.00%	-
P/EPS	24.97	25.06	40.55	83.73	18.32	22.36	34.08	-18.74%
YoY %	-0.36%	-38.20%	-51.57%	357.04%	-18.07%	-34.39%	-	-
Horiz. %	73.27%	73.53%	118.98%	245.69%	53.76%	65.61%	100.00%	-
EY	4.01	3.99	2.47	1.19	5.46	4.47	2.93	23.29%
YoY %	0.50%	61.54%	107.56%	-78.21%	22.15%	52.56%	-	-
Horiz. %	136.86%	136.18%	84.30%	40.61%	186.35%	152.56%	100.00%	-
DY	1.98	1.76	1.19	0.57	4.05	2.79	3.27	-28.44%
YoY %	12.50%	47.90%	108.77%	-85.93%	45.16%	-14.68%	-	-
Horiz. %	60.55%	53.82%	36.39%	17.43%	123.85%	85.32%	100.00%	-
P/NAPS	3.57	3.71	3.80	4.06	3.52	3.66	4.33	-12.08%
YoY %	-3.77%	-2.37%	-6.40%	15.34%	-3.83%	-15.47%	-	-
Horiz. %	82.45%	85.68%	87.76%	93.76%	81.29%	84.53%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Price Multiplier on Announcement Date
Date	21/06/17	15/03/17	08/12/16	02/09/16	23/06/16	14/03/16	09/12/15	-
Price	4.09	3.82	3.33	2.82	3.61	3.07	2.82	-
P/RPS	3.24	4.01	5.50	9.82	3.38	3.73	5.31	-28.08%
YoY %	-19.20%	-27.09%	-43.99%	190.53%	-9.38%	-29.76%	-	-
Horiz. %	61.02%	75.52%	103.58%	184.93%	63.65%	70.24%	100.00%	-
P/EPS	25.21	28.15	40.19	67.46	22.34	22.51	34.94	-19.57%
YoY %	-10.44%	-29.96%	-40.42%	201.97%	-0.76%	-35.58%	-	-
Horiz. %	72.15%	80.57%	115.03%	193.07%	63.94%	64.42%	100.00%	-
EY	3.97	3.55	2.49	1.48	4.48	4.44	2.86	24.46%
YoY %	11.83%	42.57%	68.24%	-66.96%	0.90%	55.24%	-	-
Horiz. %	138.81%	124.13%	87.06%	51.75%	156.64%	155.24%	100.00%	-
DY	1.96	1.57	1.20	0.71	3.32	2.77	3.19	-27.74%
YoY %	24.84%	30.83%	69.01%	-78.61%	19.86%	-13.17%	-	-
Horiz. %	61.44%	49.22%	37.62%	22.26%	104.08%	86.83%	100.00%	-
P/NAPS	3.60	4.17	3.77	3.27	4.29	3.68	4.45	-13.18%
YoY %	-13.67%	10.61%	15.29%	-23.78%	16.58%	-17.30%	-	-
Horiz. %	80.90%	93.71%	84.72%	73.48%	96.40%	82.70%	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