[SCGM] QoQ Cumulative Quarter Result on 31-Jul-2017 [#1]

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Cumulative Result
Revenue	207,417	159,186	105,770	53,664	178,785	125,878	79,891	89.22%
YoY %	30.30%	50.50%	97.10%	-69.98%	42.03%	57.56%	-	-
Horiz. %	259.62%	199.25%	132.39%	67.17%	223.79%	157.56%	100.00%	-
PBT	19,126	18,244	12,799	6,708	26,604	20,000	12,957	29.73%
YoY %	4.83%	42.54%	90.80%	-74.79%	33.02%	54.36%	-	-
Horiz. %	147.61%	140.80%	98.78%	51.77%	205.33%	154.36%	100.00%	-
Tax	-2,731	-1,999	-1,951	-1,116	-3,603	-2,083	-2,020	22.33%
YoY %	-36.62%	-2.46%	-74.82%	69.03%	-72.97%	-3.12%	-	-
Horiz. %	135.20%	98.96%	96.58%	55.25%	178.37%	103.12%	100.00%	-
NP	16,395	16,245	10,848	5,592	23,001	17,917	10,937	31.07%
YoY %	0.92%	49.75%	93.99%	-75.69%	28.38%	63.82%	-	-
Horiz. %	149.90%	148.53%	99.19%	51.13%	210.30%	163.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,395	16,245	10,848	5,592	23,001	17,917	10,937	31.07%
YoY %	0.92%	49.75%	93.99%	-75.69%	28.38%	63.82%	-	-
Horiz. %	149.90%	148.53%	99.19%	51.13%	210.30%	163.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.28%	10.96%	15.24%	16.64%	13.54%	10.42%	15.59%	-
YoY %	30.29%	-28.08%	-8.41%	22.90%	29.94%	-33.16%	-	-
Horiz. %	91.60%	70.30%	97.75%	106.74%	86.85%	66.84%	100.00%	-
Total Cost	191,022	142,941	94,922	48,072	155,784	107,961	68,954	97.61%
YoY %	33.64%	50.59%	97.46%	-69.14%	44.30%	56.57%	-	-
Horiz. %	277.03%	207.30%	137.66%	69.72%	225.92%	156.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	167,339	170,585	167,968	167,488	160,930	120,995	116,621	27.30%
YoY %	-1.90%	1.56%	0.29%	4.08%	33.01%	3.75%	-	-
Horiz. %	143.49%	146.27%	144.03%	143.62%	137.99%	103.75%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Dividend
Div	11,567	8,694	5,759	2,178	11,343	7,922	5,280	68.92%
YoY %	33.05%	50.96%	164.42%	-80.80%	43.18%	50.04%	-	-
Horiz. %	219.07%	164.66%	109.07%	41.25%	214.83%	150.04%	100.00%	-
Div Payout %	70.55%	53.52%	53.09%	38.95%	49.32%	44.22%	48.28%	-
YoY %	31.82%	0.81%	36.30%	-21.03%	11.53%	-8.41%	-	-
Horiz. %	146.13%	110.85%	109.96%	80.68%	102.15%	91.59%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Equity
Net Worth	167,339	170,585	167,968	167,488	160,930	120,995	116,621	27.30%
YoY %	-1.90%	1.56%	0.29%	4.08%	33.01%	3.75%	-	-
Horiz. %	143.49%	146.27%	144.03%	143.62%	137.99%	103.75%	100.00%	-
NOSH	193,599	193,599	193,599	193,599	145,200	132,033	132,000	29.17%
YoY %	0.00%	0.00%	0.00%	33.33%	9.97%	0.03%	-	-
Horiz. %	146.67%	146.67%	146.67%	146.67%	110.00%	100.03%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Ratio Analysis
NP Margin	7.90%	10.21%	10.26%	10.42%	12.87%	14.23%	13.69%	-
YoY %	-22.62%	-0.49%	-1.54%	-19.04%	-9.56%	3.94%	-	-
Horiz. %	57.71%	74.58%	74.95%	76.11%	94.01%	103.94%	100.00%	-
ROE	9.80%	9.52%	6.46%	3.34%	14.29%	14.81%	9.38%	-
YoY %	2.94%	47.37%	93.41%	-76.63%	-3.51%	57.89%	-	-
Horiz. %	104.48%	101.49%	68.87%	35.61%	152.35%	157.89%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Per Share
RPS	107.59	82.39	55.09	36.96	126.09	95.34	60.52	46.90%
YoY %	30.59%	49.56%	49.05%	-70.69%	32.25%	57.53%	-	-
Horiz. %	177.78%	136.14%	91.03%	61.07%	208.34%	157.53%	100.00%	-
EPS	9.07	9.19	6.43	3.85	17.12	13.57	8.29	6.19%
YoY %	-1.31%	42.92%	67.01%	-77.51%	26.16%	63.69%	-	-
Horiz. %	109.41%	110.86%	77.56%	46.44%	206.51%	163.69%	100.00%	-
DPS	6.00	4.50	3.00	1.50	8.00	6.00	4.00	31.13%
YoY %	33.33%	50.00%	100.00%	-81.25%	33.33%	50.00%	-	-
Horiz. %	150.00%	112.50%	75.00%	37.50%	200.00%	150.00%	100.00%	-
NAPS	0.868	0.8829	0.8749	1.1535	1.135	0.9164	0.8835	-1.17%
YoY %	-1.69%	0.91%	-24.15%	1.63%	23.85%	3.72%	-	-
Horiz. %	98.25%	99.93%	99.03%	130.56%	128.47%	103.72%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Adjusted Per Share Value based on latest NOSH - 193,599
RPS	107.14	82.22	54.63	27.72	92.35	65.02	41.27	89.22%
YoY %	30.31%	50.50%	97.08%	-69.98%	42.03%	57.55%	-	-
Horiz. %	259.61%	199.22%	132.37%	67.17%	223.77%	157.55%	100.00%	-
EPS	8.47	8.39	5.60	2.89	11.88	9.25	5.65	31.08%
YoY %	0.95%	49.82%	93.77%	-75.67%	28.43%	63.72%	-	-
Horiz. %	149.91%	148.50%	99.12%	51.15%	210.27%	163.72%	100.00%	-
DPS	5.97	4.49	2.98	1.13	5.86	4.09	2.73	68.71%
YoY %	32.96%	50.67%	163.72%	-80.72%	43.28%	49.82%	-	-
Horiz. %	218.68%	164.47%	109.16%	41.39%	214.65%	149.82%	100.00%	-
NAPS	0.8644	0.8811	0.8676	0.8651	0.8313	0.625	0.6024	27.30%
YoY %	-1.90%	1.56%	0.29%	4.07%	33.01%	3.75%	-	-
Horiz. %	143.49%	146.26%	144.02%	143.61%	138.00%	103.75%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	-
Price	1.50	2.29	2.88	3.13	4.05	3.40	3.36	-
P/RPS	1.39	2.78	5.23	8.47	3.21	3.57	5.55	-60.36%
YoY %	-50.00%	-46.85%	-38.25%	163.86%	-10.08%	-35.68%	-	-
Horiz. %	25.05%	50.09%	94.23%	152.61%	57.84%	64.32%	100.00%	-
P/EPS	17.64	27.24	50.97	81.27	24.97	25.06	40.55	-42.67%
YoY %	-35.24%	-46.56%	-37.28%	225.47%	-0.36%	-38.20%	-	-
Horiz. %	43.50%	67.18%	125.70%	200.42%	61.58%	61.80%	100.00%	-
EY	5.67	3.67	1.96	1.23	4.01	3.99	2.47	74.28%
YoY %	54.50%	87.24%	59.35%	-69.33%	0.50%	61.54%	-	-
Horiz. %	229.55%	148.58%	79.35%	49.80%	162.35%	161.54%	100.00%	-
DY	4.00	1.97	1.04	0.48	1.98	1.76	1.19	124.89%
YoY %	103.05%	89.42%	116.67%	-75.76%	12.50%	47.90%	-	-
Horiz. %	336.13%	165.55%	87.39%	40.34%	166.39%	147.90%	100.00%	-
P/NAPS	1.73	2.59	3.29	2.71	3.57	3.71	3.80	-40.90%
YoY %	-33.20%	-21.28%	21.40%	-24.09%	-3.77%	-2.37%	-	-
Horiz. %	45.53%	68.16%	86.58%	71.32%	93.95%	97.63%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Price Multiplier on Announcement Date
Date	02/07/18	13/03/18	07/12/17	07/09/17	21/06/17	15/03/17	08/12/16	-
Price	1.37	1.90	2.72	3.02	4.09	3.82	3.33	-
P/RPS	1.27	2.31	4.94	8.17	3.24	4.01	5.50	-62.46%
YoY %	-45.02%	-53.24%	-39.53%	152.16%	-19.20%	-27.09%	-	-
Horiz. %	23.09%	42.00%	89.82%	148.55%	58.91%	72.91%	100.00%	-
P/EPS	16.11	22.60	48.14	78.42	25.21	28.15	40.19	-45.72%
YoY %	-28.72%	-53.05%	-38.61%	211.07%	-10.44%	-29.96%	-	-
Horiz. %	40.08%	56.23%	119.78%	195.12%	62.73%	70.04%	100.00%	-
EY	6.21	4.43	2.08	1.28	3.97	3.55	2.49	84.21%
YoY %	40.18%	112.98%	62.50%	-67.76%	11.83%	42.57%	-	-
Horiz. %	249.40%	177.91%	83.53%	51.41%	159.44%	142.57%	100.00%	-
DY	4.38	2.37	1.10	0.50	1.96	1.57	1.20	137.62%
YoY %	84.81%	115.45%	120.00%	-74.49%	24.84%	30.83%	-	-
Horiz. %	365.00%	197.50%	91.67%	41.67%	163.33%	130.83%	100.00%	-
P/NAPS	1.58	2.15	3.11	2.62	3.60	4.17	3.77	-44.08%
YoY %	-26.51%	-30.87%	18.70%	-27.22%	-13.67%	10.61%	-	-
Horiz. %	41.91%	57.03%	82.49%	69.50%	95.49%	110.61%	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