[SCGM] QoQ Cumulative Quarter Result on 31-Jul-2021 [#1]

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Cumulative Result
Revenue	284,696	213,158	141,844	69,302	246,503	180,759	118,234	79.93%
YoY %	33.56%	50.28%	104.68%	-71.89%	36.37%	52.88%	-	-
Horiz. %	240.79%	180.28%	119.97%	58.61%	208.49%	152.88%	100.00%	-
PBT	38,022	27,272	19,752	9,880	37,127	27,335	19,414	56.72%
YoY %	39.42%	38.07%	99.92%	-73.39%	35.82%	40.80%	-	-
Horiz. %	195.85%	140.48%	101.74%	50.89%	191.24%	140.80%	100.00%	-
Tax	-7,156	-4,874	-3,638	-1,591	-3,526	-1,355	-1,538	179.48%
YoY %	-46.82%	-33.97%	-128.66%	54.88%	-160.22%	11.90%	-	-
Horiz. %	465.28%	316.91%	236.54%	103.45%	229.26%	88.10%	100.00%	-
NP	30,866	22,398	16,114	8,289	33,601	25,980	17,876	44.07%
YoY %	37.81%	39.00%	94.40%	-75.33%	29.33%	45.33%	-	-
Horiz. %	172.67%	125.30%	90.14%	46.37%	187.97%	145.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,866	22,398	16,114	8,289	33,601	25,980	17,876	44.07%
YoY %	37.81%	39.00%	94.40%	-75.33%	29.33%	45.33%	-	-
Horiz. %	172.67%	125.30%	90.14%	46.37%	187.97%	145.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.82%	17.87%	18.42%	16.10%	9.50%	4.96%	7.92%	-
YoY %	5.32%	-2.99%	14.41%	69.47%	91.53%	-37.37%	-	-
Horiz. %	237.63%	225.63%	232.58%	203.28%	119.95%	62.63%	100.00%	-
Total Cost	253,830	190,760	125,730	61,013	212,902	154,779	100,358	85.95%
YoY %	33.06%	51.72%	106.07%	-71.34%	37.55%	54.23%	-	-
Horiz. %	252.92%	190.08%	125.28%	60.80%	212.14%	154.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	207,561	201,784	198,780	194,794	189,788	186,399	181,180	9.51%
YoY %	2.86%	1.51%	2.05%	2.64%	1.82%	2.88%	-	-
Horiz. %	114.56%	111.37%	109.71%	107.51%	104.75%	102.88%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Dividend
Div	12,362	9,820	7,124	3,851	13,671	10,398	6,161	59.28%
YoY %	25.89%	37.84%	84.99%	-71.83%	31.48%	68.77%	-	-
Horiz. %	200.65%	159.39%	115.63%	62.51%	221.90%	168.77%	100.00%	-
Div Payout %	40.05%	43.85%	44.21%	46.46%	40.69%	40.02%	34.47%	-
YoY %	-8.67%	-0.81%	-4.84%	14.18%	1.67%	16.10%	-	-
Horiz. %	116.19%	127.21%	128.26%	134.78%	118.04%	116.10%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Equity
Net Worth	207,561	201,784	198,780	194,794	189,788	186,399	181,180	9.51%
YoY %	2.86%	1.51%	2.05%	2.64%	1.82%	2.88%	-	-
Horiz. %	114.56%	111.37%	109.71%	107.51%	104.75%	102.88%	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%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Ratio Analysis
NP Margin	10.84%	10.51%	11.36%	11.96%	13.63%	14.37%	15.12%	-
YoY %	3.14%	-7.48%	-5.02%	-12.25%	-5.15%	-4.96%	-	-
Horiz. %	71.69%	69.51%	75.13%	79.10%	90.15%	95.04%	100.00%	-
ROE	14.87%	11.10%	8.11%	4.26%	17.70%	13.94%	9.87%	-
YoY %	33.96%	36.87%	90.38%	-75.93%	26.97%	41.24%	-	-
Horiz. %	150.66%	112.46%	82.17%	43.16%	179.33%	141.24%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Per Share
RPS	147.85	110.70	73.66	35.99	128.01	93.87	61.40	79.94%
YoY %	33.56%	50.29%	104.67%	-71.89%	36.37%	52.88%	-	-
Horiz. %	240.80%	180.29%	119.97%	58.62%	208.49%	152.88%	100.00%	-
EPS	16.03	11.63	8.37	4.30	17.45	13.49	9.28	44.10%
YoY %	37.83%	38.95%	94.65%	-75.36%	29.36%	45.37%	-	-
Horiz. %	172.74%	125.32%	90.19%	46.34%	188.04%	145.37%	100.00%	-
DPS	6.42	5.10	3.70	2.00	7.10	5.40	3.20	59.27%
YoY %	25.88%	37.84%	85.00%	-71.83%	31.48%	68.75%	-	-
Horiz. %	200.62%	159.37%	115.62%	62.50%	221.87%	168.75%	100.00%	-
NAPS	1.0779	1.0479	1.0323	1.0116	0.9856	0.968	0.9409	9.51%
YoY %	2.86%	1.51%	2.05%	2.64%	1.82%	2.88%	-	-
Horiz. %	114.56%	111.37%	109.71%	107.51%	104.75%	102.88%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Adjusted Per Share Value based on latest NOSH - 193,599
RPS	147.05	110.10	73.27	35.80	127.33	93.37	61.07	79.93%
YoY %	33.56%	50.27%	104.66%	-71.88%	36.37%	52.89%	-	-
Horiz. %	240.79%	180.28%	119.98%	58.62%	208.50%	152.89%	100.00%	-
EPS	15.94	11.57	8.32	4.28	17.36	13.42	9.23	44.08%
YoY %	37.77%	39.06%	94.39%	-75.35%	29.36%	45.40%	-	-
Horiz. %	172.70%	125.35%	90.14%	46.37%	188.08%	145.40%	100.00%	-
DPS	6.39	5.07	3.68	1.99	7.06	5.37	3.18	59.44%
YoY %	26.04%	37.77%	84.92%	-71.81%	31.47%	68.87%	-	-
Horiz. %	200.94%	159.43%	115.72%	62.58%	222.01%	168.87%	100.00%	-
NAPS	1.0721	1.0423	1.0268	1.0062	0.9803	0.9628	0.9359	9.50%
YoY %	2.86%	1.51%	2.05%	2.64%	1.82%	2.87%	-	-
Horiz. %	114.55%	111.37%	109.71%	107.51%	104.74%	102.87%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/22	31/01/22	29/10/21	30/07/21	30/04/21	29/01/21	30/10/20	-
Price	2.25	2.08	2.61	2.32	2.24	2.18	2.89	-
P/RPS	1.52	1.88	3.54	6.45	1.75	2.32	4.71	-53.04%
YoY %	-19.15%	-46.89%	-45.12%	268.57%	-24.57%	-50.74%	-	-
Horiz. %	32.27%	39.92%	75.16%	136.94%	37.15%	49.26%	100.00%	-
P/EPS	14.04	17.88	31.19	53.90	12.84	16.16	31.13	-41.27%
YoY %	-21.48%	-42.67%	-42.13%	319.78%	-20.54%	-48.09%	-	-
Horiz. %	45.10%	57.44%	100.19%	173.14%	41.25%	51.91%	100.00%	-
EY	7.12	5.59	3.21	1.86	7.79	6.19	3.21	70.32%
YoY %	27.37%	74.14%	72.58%	-76.12%	25.85%	92.83%	-	-
Horiz. %	221.81%	174.14%	100.00%	57.94%	242.68%	192.83%	100.00%	-
DY	2.85	2.45	1.42	0.86	3.17	2.48	1.11	87.82%
YoY %	16.33%	72.54%	65.12%	-72.87%	27.82%	123.42%	-	-
Horiz. %	256.76%	220.72%	127.93%	77.48%	285.59%	223.42%	100.00%	-
P/NAPS	2.09	1.98	2.53	2.29	2.27	2.25	3.07	-22.66%
YoY %	5.56%	-21.74%	10.48%	0.88%	0.89%	-26.71%	-	-
Horiz. %	68.08%	64.50%	82.41%	74.59%	73.94%	73.29%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Price Multiplier on Announcement Date
Date	29/06/22	29/03/22	28/12/21	28/09/21	28/06/21	29/03/21	21/12/20	-
Price	2.29	2.18	2.42	2.51	2.45	1.86	2.48	-
P/RPS	1.55	1.97	3.29	6.97	1.91	1.98	4.04	-47.29%
YoY %	-21.32%	-40.12%	-52.80%	264.92%	-3.54%	-50.99%	-	-
Horiz. %	38.37%	48.76%	81.44%	172.52%	47.28%	49.01%	100.00%	-
P/EPS	14.29	18.74	28.92	58.31	14.04	13.79	26.71	-34.17%
YoY %	-23.75%	-35.20%	-50.40%	315.31%	1.81%	-48.37%	-	-
Horiz. %	53.50%	70.16%	108.27%	218.31%	52.56%	51.63%	100.00%	-
EY	7.00	5.34	3.46	1.71	7.12	7.25	3.74	52.04%
YoY %	31.09%	54.34%	102.34%	-75.98%	-1.79%	93.85%	-	-
Horiz. %	187.17%	142.78%	92.51%	45.72%	190.37%	193.85%	100.00%	-
DY	2.80	2.34	1.53	0.80	2.90	2.90	1.29	67.87%
YoY %	19.66%	52.94%	91.25%	-72.41%	0.00%	124.81%	-	-
Horiz. %	217.05%	181.40%	118.60%	62.02%	224.81%	224.81%	100.00%	-
P/NAPS	2.12	2.08	2.34	2.48	2.49	1.92	2.64	-13.63%
YoY %	1.92%	-11.11%	-5.65%	-0.40%	29.69%	-27.27%	-	-
Horiz. %	80.30%	78.79%	88.64%	93.94%	94.32%	72.73%	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