[SCGM] QoQ 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
Quarter Result
Revenue	52,907	45,987	42,015	37,876	32,487	37,263	34,118	34.00%
YoY %	15.05%	9.45%	10.93%	16.59%	-12.82%	9.22%	-	-
Horiz. %	155.07%	134.79%	123.15%	111.01%	95.22%	109.22%	100.00%	-
PBT	6,604	7,043	6,521	6,436	5,097	8,881	5,843	8.51%
YoY %	-6.23%	8.00%	1.32%	26.27%	-42.61%	51.99%	-	-
Horiz. %	113.02%	120.54%	111.60%	110.15%	87.23%	151.99%	100.00%	-
Tax	-1,520	-63	-1,096	-924	-1,635	-1,828	-1,050	27.99%
YoY %	-2,312.70%	94.25%	-18.61%	43.49%	10.56%	-74.10%	-	-
Horiz. %	144.76%	6.00%	104.38%	88.00%	155.71%	174.10%	100.00%	-
NP	5,084	6,980	5,425	5,512	3,462	7,053	4,793	4.01%
YoY %	-27.16%	28.66%	-1.58%	59.21%	-50.91%	47.15%	-	-
Horiz. %	106.07%	145.63%	113.19%	115.00%	72.23%	147.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,084	6,980	5,425	5,512	3,462	7,053	4,793	4.01%
YoY %	-27.16%	28.66%	-1.58%	59.21%	-50.91%	47.15%	-	-
Horiz. %	106.07%	145.63%	113.19%	115.00%	72.23%	147.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.02%	0.89%	16.81%	14.36%	32.08%	20.58%	17.97%	-
YoY %	2,486.52%	-94.71%	17.06%	-55.24%	55.88%	14.52%	-	-
Horiz. %	128.10%	4.95%	93.54%	79.91%	178.52%	114.52%	100.00%	-
Total Cost	47,823	39,007	36,590	32,364	29,025	30,210	29,325	38.58%
YoY %	22.60%	6.61%	13.06%	11.50%	-3.92%	3.02%	-	-
Horiz. %	163.08%	133.02%	124.77%	110.36%	98.98%	103.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	160,930	120,916	116,621	113,721	111,074	106,806	76,207	64.67%
YoY %	33.09%	3.68%	2.55%	2.38%	4.00%	40.15%	-	-
Horiz. %	211.17%	158.67%	153.03%	149.23%	145.75%	140.15%	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	2,835	2,638	2,640	2,637	2,642	3,840	4,805	-29.67%
YoY %	7.47%	-0.08%	0.11%	-0.19%	-31.20%	-20.08%	-	-
Horiz. %	59.00%	54.90%	54.94%	54.88%	54.98%	79.92%	100.00%	-
Div Payout %	55.78%	37.81%	48.66%	47.85%	76.34%	54.45%	100.25%	-
YoY %	47.53%	-22.30%	1.69%	-37.32%	40.20%	-45.69%	-	-
Horiz. %	55.64%	37.72%	48.54%	47.73%	76.15%	54.31%	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	120,916	116,621	113,721	111,074	106,806	76,207	64.67%
YoY %	33.09%	3.68%	2.55%	2.38%	4.00%	40.15%	-	-
Horiz. %	211.17%	158.67%	153.03%	149.23%	145.75%	140.15%	100.00%	-
NOSH	145,200	131,947	132,000	131,866	132,137	128,003	120,125	13.48%
YoY %	10.04%	-0.04%	0.10%	-0.21%	3.23%	6.56%	-	-
Horiz. %	120.87%	109.84%	109.89%	109.77%	110.00%	106.56%	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	9.61%	15.18%	12.91%	14.55%	10.66%	18.93%	14.05%	-
YoY %	-36.69%	17.58%	-11.27%	36.49%	-43.69%	34.73%	-	-
Horiz. %	68.40%	108.04%	91.89%	103.56%	75.87%	134.73%	100.00%	-
ROE	3.16%	5.77%	4.65%	4.85%	3.12%	6.60%	6.29%	-
YoY %	-45.23%	24.09%	-4.12%	55.45%	-52.73%	4.93%	-	-
Horiz. %	50.24%	91.73%	73.93%	77.11%	49.60%	104.93%	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	37.31	34.85	31.83	28.72	24.59	29.11	28.40	19.97%
YoY %	7.06%	9.49%	10.83%	16.80%	-15.53%	2.50%	-	-
Horiz. %	131.37%	122.71%	112.08%	101.13%	86.58%	102.50%	100.00%	-
EPS	3.59	5.29	4.11	4.18	2.62	5.51	3.99	-6.80%
YoY %	-32.14%	28.71%	-1.67%	59.54%	-52.45%	38.10%	-	-
Horiz. %	89.97%	132.58%	103.01%	104.76%	65.66%	138.10%	100.00%	-
DPS	2.00	2.00	2.00	2.00	2.00	3.00	4.00	-37.03%
YoY %	0.00%	0.00%	0.00%	0.00%	-33.33%	-25.00%	-	-
Horiz. %	50.00%	50.00%	50.00%	50.00%	50.00%	75.00%	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	27.33	23.75	21.70	19.56	16.78	19.25	17.62	34.03%
YoY %	15.07%	9.45%	10.94%	16.57%	-12.83%	9.25%	-	-
Horiz. %	155.11%	134.79%	123.16%	111.01%	95.23%	109.25%	100.00%	-
EPS	2.63	3.61	2.80	2.85	1.79	3.64	2.48	3.99%
YoY %	-27.15%	28.93%	-1.75%	59.22%	-50.82%	46.77%	-	-
Horiz. %	106.05%	145.56%	112.90%	114.92%	72.18%	146.77%	100.00%	-
DPS	1.46	1.36	1.36	1.36	1.37	1.98	2.48	-29.78%
YoY %	7.35%	0.00%	0.00%	-0.73%	-30.81%	-20.16%	-	-
Horiz. %	58.87%	54.84%	54.84%	54.84%	55.24%	79.84%	100.00%	-
NAPS	0.8313	0.6246	0.6024	0.5874	0.5737	0.5517	0.3936	64.68%
YoY %	33.09%	3.69%	2.55%	2.39%	3.99%	40.17%	-	-
Horiz. %	211.20%	158.69%	153.05%	149.24%	145.76%	140.17%	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	10.85	9.76	10.56	12.19	12.04	10.48	9.68	7.91%
YoY %	11.17%	-7.58%	-13.37%	1.25%	14.89%	8.26%	-	-
Horiz. %	112.09%	100.83%	109.09%	125.93%	124.38%	108.26%	100.00%	-
P/EPS	112.95	64.27	81.75	83.73	112.98	55.35	68.92	39.04%
YoY %	75.74%	-21.38%	-2.36%	-25.89%	104.12%	-19.69%	-	-
Horiz. %	163.89%	93.25%	118.62%	121.49%	163.93%	80.31%	100.00%	-
EY	0.89	1.56	1.22	1.19	0.89	1.81	1.45	-27.79%
YoY %	-42.95%	27.87%	2.52%	33.71%	-50.83%	24.83%	-	-
Horiz. %	61.38%	107.59%	84.14%	82.07%	61.38%	124.83%	100.00%	-
DY	0.49	0.59	0.60	0.57	0.68	0.98	1.45	-51.51%
YoY %	-16.95%	-1.67%	5.26%	-16.18%	-30.61%	-32.41%	-	-
Horiz. %	33.79%	40.69%	41.38%	39.31%	46.90%	67.59%	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	10.96	10.96	10.46	9.82	14.68	10.55	9.93	6.80%
YoY %	0.00%	4.78%	6.52%	-33.11%	39.15%	6.24%	-	-
Horiz. %	110.37%	110.37%	105.34%	98.89%	147.83%	106.24%	100.00%	-
P/EPS	114.07	72.21	81.02	67.46	137.79	55.72	70.68	37.62%
YoY %	57.97%	-10.87%	20.10%	-51.04%	147.29%	-21.17%	-	-
Horiz. %	161.39%	102.16%	114.63%	95.44%	194.95%	78.83%	100.00%	-
EY	0.88	1.38	1.23	1.48	0.73	1.79	1.41	-26.98%
YoY %	-36.23%	12.20%	-16.89%	102.74%	-59.22%	26.95%	-	-
Horiz. %	62.41%	97.87%	87.23%	104.96%	51.77%	126.95%	100.00%	-
DY	0.49	0.52	0.60	0.71	0.55	0.98	1.42	-50.83%
YoY %	-5.77%	-13.33%	-15.49%	29.09%	-43.88%	-30.99%	-	-
Horiz. %	34.51%	36.62%	42.25%	50.00%	38.73%	69.01%	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