[SCGM] QoQ Quarter Result on 30-Apr-2016 [#4]

Stock

[SCGM] SCGM BHD

Announcement Date

23-Jun-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

30-Apr-2016 [#4]

Profit Trend

QoQ- -50.91%

YoY- -32.61%

Quarter Report

SCGM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Quarter Result
Revenue	45,987	42,015	37,876	32,487	37,263	34,118	29,637	33.85%
YoY %	9.45%	10.93%	16.59%	-12.82%	9.22%	15.12%	-	-
Horiz. %	155.17%	141.77%	127.80%	109.62%	125.73%	115.12%	100.00%	-
PBT	7,043	6,521	6,436	5,097	8,881	5,843	5,936	12.01%
YoY %	8.00%	1.32%	26.27%	-42.61%	51.99%	-1.57%	-	-
Horiz. %	118.65%	109.86%	108.42%	85.87%	149.61%	98.43%	100.00%	-
Tax	-63	-1,096	-924	-1,635	-1,828	-1,050	-1,050	-84.54%
YoY %	94.25%	-18.61%	43.49%	10.56%	-74.10%	0.00%	-	-
Horiz. %	6.00%	104.38%	88.00%	155.71%	174.10%	100.00%	100.00%	-
NP	6,980	5,425	5,512	3,462	7,053	4,793	4,886	26.70%
YoY %	28.66%	-1.58%	59.21%	-50.91%	47.15%	-1.90%	-	-
Horiz. %	142.86%	111.03%	112.81%	70.86%	144.35%	98.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,980	5,425	5,512	3,462	7,053	4,793	4,886	26.70%
YoY %	28.66%	-1.58%	59.21%	-50.91%	47.15%	-1.90%	-	-
Horiz. %	142.86%	111.03%	112.81%	70.86%	144.35%	98.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.89%	16.81%	14.36%	32.08%	20.58%	17.97%	17.69%	-
YoY %	-94.71%	17.06%	-55.24%	55.88%	14.52%	1.58%	-	-
Horiz. %	5.03%	95.03%	81.18%	181.35%	116.34%	101.58%	100.00%	-
Total Cost	39,007	36,590	32,364	29,025	30,210	29,325	24,751	35.23%
YoY %	6.61%	13.06%	11.50%	-3.92%	3.02%	18.48%	-	-
Horiz. %	157.60%	147.83%	130.76%	117.27%	122.06%	118.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	120,916	116,621	113,721	111,074	106,806	76,207	74,241	38.22%
YoY %	3.68%	2.55%	2.38%	4.00%	40.15%	2.65%	-	-
Horiz. %	162.87%	157.08%	153.18%	149.61%	143.86%	102.65%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Dividend
Div	2,638	2,640	2,637	2,642	3,840	4,805	3,998	-24.11%
YoY %	-0.08%	0.11%	-0.19%	-31.20%	-20.08%	20.19%	-	-
Horiz. %	65.98%	66.03%	65.96%	66.08%	96.05%	120.19%	100.00%	-
Div Payout %	37.81%	48.66%	47.85%	76.34%	54.45%	100.25%	81.83%	-
YoY %	-22.30%	1.69%	-37.32%	40.20%	-45.69%	22.51%	-	-
Horiz. %	46.21%	59.46%	58.47%	93.29%	66.54%	122.51%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Equity
Net Worth	120,916	116,621	113,721	111,074	106,806	76,207	74,241	38.22%
YoY %	3.68%	2.55%	2.38%	4.00%	40.15%	2.65%	-	-
Horiz. %	162.87%	157.08%	153.18%	149.61%	143.86%	102.65%	100.00%	-
NOSH	131,947	132,000	131,866	132,137	128,003	120,125	79,967	39.42%
YoY %	-0.04%	0.10%	-0.21%	3.23%	6.56%	50.22%	-	-
Horiz. %	165.00%	165.07%	164.90%	165.24%	160.07%	150.22%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Ratio Analysis
NP Margin	15.18%	12.91%	14.55%	10.66%	18.93%	14.05%	16.49%	-
YoY %	17.58%	-11.27%	36.49%	-43.69%	34.73%	-14.80%	-	-
Horiz. %	92.06%	78.29%	88.24%	64.65%	114.80%	85.20%	100.00%	-
ROE	5.77%	4.65%	4.85%	3.12%	6.60%	6.29%	6.58%	-
YoY %	24.09%	-4.12%	55.45%	-52.73%	4.93%	-4.41%	-	-
Horiz. %	87.69%	70.67%	73.71%	47.42%	100.30%	95.59%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Per Share
RPS	34.85	31.83	28.72	24.59	29.11	28.40	37.06	-3.99%
YoY %	9.49%	10.83%	16.80%	-15.53%	2.50%	-23.37%	-	-
Horiz. %	94.04%	85.89%	77.50%	66.35%	78.55%	76.63%	100.00%	-
EPS	5.29	4.11	4.18	2.62	5.51	3.99	6.11	-9.12%
YoY %	28.71%	-1.67%	59.54%	-52.45%	38.10%	-34.70%	-	-
Horiz. %	86.58%	67.27%	68.41%	42.88%	90.18%	65.30%	100.00%	-
DPS	2.00	2.00	2.00	2.00	3.00	4.00	5.00	-45.56%
YoY %	0.00%	0.00%	0.00%	-33.33%	-25.00%	-20.00%	-	-
Horiz. %	40.00%	40.00%	40.00%	40.00%	60.00%	80.00%	100.00%	-
NAPS	0.9164	0.8835	0.8624	0.8406	0.8344	0.6344	0.9284	-0.85%
YoY %	3.72%	2.45%	2.59%	0.74%	31.53%	-31.67%	-	-
Horiz. %	98.71%	95.16%	92.89%	90.54%	89.88%	68.33%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Adjusted Per Share Value based on latest NOSH - 132,137
RPS	23.75	21.70	19.56	16.78	19.25	17.62	15.31	33.82%
YoY %	9.45%	10.94%	16.57%	-12.83%	9.25%	15.09%	-	-
Horiz. %	155.13%	141.74%	127.76%	109.60%	125.73%	115.09%	100.00%	-
EPS	3.61	2.80	2.85	1.79	3.64	2.48	2.52	26.93%
YoY %	28.93%	-1.75%	59.22%	-50.82%	46.77%	-1.59%	-	-
Horiz. %	143.25%	111.11%	113.10%	71.03%	144.44%	98.41%	100.00%	-
DPS	1.36	1.36	1.36	1.37	1.98	2.48	2.07	-24.32%
YoY %	0.00%	0.00%	-0.73%	-30.81%	-20.16%	19.81%	-	-
Horiz. %	65.70%	65.70%	65.70%	66.18%	95.65%	119.81%	100.00%	-
NAPS	0.6246	0.6024	0.5874	0.5737	0.5517	0.3936	0.3835	38.22%
YoY %	3.69%	2.55%	2.39%	3.99%	40.17%	2.63%	-	-
Horiz. %	162.87%	157.08%	153.17%	149.60%	143.86%	102.63%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	-
Price	3.40	3.36	3.50	2.96	3.05	2.75	3.77	-
P/RPS	9.76	10.56	12.19	12.04	10.48	9.68	10.17	-2.69%
YoY %	-7.58%	-13.37%	1.25%	14.89%	8.26%	-4.82%	-	-
Horiz. %	95.97%	103.83%	119.86%	118.39%	103.05%	95.18%	100.00%	-
P/EPS	64.27	81.75	83.73	112.98	55.35	68.92	61.70	2.74%
YoY %	-21.38%	-2.36%	-25.89%	104.12%	-19.69%	11.70%	-	-
Horiz. %	104.17%	132.50%	135.71%	183.11%	89.71%	111.70%	100.00%	-
EY	1.56	1.22	1.19	0.89	1.81	1.45	1.62	-2.47%
YoY %	27.87%	2.52%	33.71%	-50.83%	24.83%	-10.49%	-	-
Horiz. %	96.30%	75.31%	73.46%	54.94%	111.73%	89.51%	100.00%	-
DY	0.59	0.60	0.57	0.68	0.98	1.45	1.33	-41.69%
YoY %	-1.67%	5.26%	-16.18%	-30.61%	-32.41%	9.02%	-	-
Horiz. %	44.36%	45.11%	42.86%	51.13%	73.68%	109.02%	100.00%	-
P/NAPS	3.71	3.80	4.06	3.52	3.66	4.33	4.06	-5.80%
YoY %	-2.37%	-6.40%	15.34%	-3.83%	-15.47%	6.65%	-	-
Horiz. %	91.38%	93.60%	100.00%	86.70%	90.15%	106.65%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Price Multiplier on Announcement Date
Date	15/03/17	08/12/16	02/09/16	23/06/16	14/03/16	09/12/15	18/08/15	-
Price	3.82	3.33	2.82	3.61	3.07	2.82	3.59	-
P/RPS	10.96	10.46	9.82	14.68	10.55	9.93	9.69	8.51%
YoY %	4.78%	6.52%	-33.11%	39.15%	6.24%	2.48%	-	-
Horiz. %	113.11%	107.95%	101.34%	151.50%	108.88%	102.48%	100.00%	-
P/EPS	72.21	81.02	67.46	137.79	55.72	70.68	58.76	14.65%
YoY %	-10.87%	20.10%	-51.04%	147.29%	-21.17%	20.29%	-	-
Horiz. %	122.89%	137.88%	114.81%	234.50%	94.83%	120.29%	100.00%	-
EY	1.38	1.23	1.48	0.73	1.79	1.41	1.70	-12.92%
YoY %	12.20%	-16.89%	102.74%	-59.22%	26.95%	-17.06%	-	-
Horiz. %	81.18%	72.35%	87.06%	42.94%	105.29%	82.94%	100.00%	-
DY	0.52	0.60	0.71	0.55	0.98	1.42	1.39	-47.92%
YoY %	-13.33%	-15.49%	29.09%	-43.88%	-30.99%	2.16%	-	-
Horiz. %	37.41%	43.17%	51.08%	39.57%	70.50%	102.16%	100.00%	-
P/NAPS	4.17	3.77	3.27	4.29	3.68	4.45	3.87	5.07%
YoY %	10.61%	15.29%	-23.78%	16.58%	-17.30%	14.99%	-	-
Horiz. %	107.75%	97.42%	84.50%	110.85%	95.09%	114.99%	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