[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 25 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 16:25:00

EMA 5

5 Mins

SELL

2024-06-25 16:25:00

ADX

5 Mins

SELL

2024-06-25 16:25:00

MACD/RSI

5 Mins

SELL

2024-06-25 16:25:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-25 16:25:00

TURTLE SYSTEM 55

5 Mins

SELL

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

719

HLIND

HONG LEONG INDUSTRIES BHD

675

MPI

MALAYSIAN PACIFIC INDUSTRIES

644

YTLPOWR

YTL POWER INTERNATIONAL BHD

618

NOTION

NOTION VTEC BHD

557

DNEX

DAGANG NEXCHANGE BERHAD

553

HEXCAP

HEXTAR CAPITAL BERHAD

430

SNS

SNS NETWORK TECHNOLOGY BERHAD

382

GENTING

GENTING BHD

381

Daily Stocks

HSI-CXF

0.12

-0.005

411,949,000

HSI-HUZ

0.195

-0.01

304,844,100

HSI-HU8

0.075

-0.005

192,819,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

136,541,200

HSI-CXV

0.145

0.00

90,810,300

JCY

0.695

-0.08

90,327,000

AHB-WC

0.065

0.00

81,853,700

YGL

0.245

+0.06

76,783,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

KLK

20.98

+0.54

1,425,400

TENAGA

14.00

+0.28

11,022,800

DLADY

36.02

+0.20

11,200

HLFG

17.20

+0.14

477,500

HEIM

23.20

+0.14

147,100

KIMLUN

1.38

+0.10

1,105,500

ALLIANZ

22.12

+0.10

27,700

SGBHD

0.60

+0.10

10,000

HARTA

3.26

+0.09

3,726,100

BURSA

8.84

+0.09

1,093,900

More gainer Stocks

NESTLE

122.50

-0.50

350,100

PETGAS

18.04

-0.30

751,200

NOTION

2.06

-0.26

37,862,400

PETDAG

17.20

-0.26

436,900

SAM

6.16

-0.25

293,200

KESM

7.18

-0.23

88,800

AXIATA-C1B

0.035

-0.225

1,380,000

MPI

38.60

-0.22

172,200

YTLPOWR

4.67

-0.21

30,544,000

ECOWLD-C26

0.01

-0.20

100

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