[SCGM] QoQ Quarter Result on 31-Oct-2016 [#2]

Stock

[SCGM] SCGM BHD

Announcement Date

08-Dec-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Oct-2016 [#2]

Profit Trend

QoQ- -1.58%

YoY- 13.19%

Quarter Report

SCGM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Quarter Result
Revenue	53,664	52,907	45,987	42,015	37,876	32,487	37,263	27.55%
YoY %	1.43%	15.05%	9.45%	10.93%	16.59%	-12.82%	-	-
Horiz. %	144.01%	141.98%	123.41%	112.75%	101.65%	87.18%	100.00%	-
PBT	6,708	6,604	7,043	6,521	6,436	5,097	8,881	-17.07%
YoY %	1.57%	-6.23%	8.00%	1.32%	26.27%	-42.61%	-	-
Horiz. %	75.53%	74.36%	79.30%	73.43%	72.47%	57.39%	100.00%	-
Tax	-1,116	-1,520	-63	-1,096	-924	-1,635	-1,828	-28.05%
YoY %	26.58%	-2,312.70%	94.25%	-18.61%	43.49%	10.56%	-	-
Horiz. %	61.05%	83.15%	3.45%	59.96%	50.55%	89.44%	100.00%	-
NP	5,592	5,084	6,980	5,425	5,512	3,462	7,053	-14.34%
YoY %	9.99%	-27.16%	28.66%	-1.58%	59.21%	-50.91%	-	-
Horiz. %	79.29%	72.08%	98.96%	76.92%	78.15%	49.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,592	5,084	6,980	5,425	5,512	3,462	7,053	-14.34%
YoY %	9.99%	-27.16%	28.66%	-1.58%	59.21%	-50.91%	-	-
Horiz. %	79.29%	72.08%	98.96%	76.92%	78.15%	49.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.64%	23.02%	0.89%	16.81%	14.36%	32.08%	20.58%	-
YoY %	-27.72%	2,486.52%	-94.71%	17.06%	-55.24%	55.88%	-	-
Horiz. %	80.86%	111.86%	4.32%	81.68%	69.78%	155.88%	100.00%	-
Total Cost	48,072	47,823	39,007	36,590	32,364	29,025	30,210	36.33%
YoY %	0.52%	22.60%	6.61%	13.06%	11.50%	-3.92%	-	-
Horiz. %	159.13%	158.30%	129.12%	121.12%	107.13%	96.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	167,488	160,930	120,916	116,621	113,721	111,074	106,806	35.01%
YoY %	4.08%	33.09%	3.68%	2.55%	2.38%	4.00%	-	-
Horiz. %	156.82%	150.68%	113.21%	109.19%	106.47%	104.00%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Dividend
Div	2,178	2,835	2,638	2,640	2,637	2,642	3,840	-31.50%
YoY %	-23.17%	7.47%	-0.08%	0.11%	-0.19%	-31.20%	-	-
Horiz. %	56.72%	73.83%	68.70%	68.75%	68.67%	68.80%	100.00%	-
Div Payout %	38.95%	55.78%	37.81%	48.66%	47.85%	76.34%	54.45%	-
YoY %	-30.17%	47.53%	-22.30%	1.69%	-37.32%	40.20%	-	-
Horiz. %	71.53%	102.44%	69.44%	89.37%	87.88%	140.20%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Equity
Net Worth	167,488	160,930	120,916	116,621	113,721	111,074	106,806	35.01%
YoY %	4.08%	33.09%	3.68%	2.55%	2.38%	4.00%	-	-
Horiz. %	156.82%	150.68%	113.21%	109.19%	106.47%	104.00%	100.00%	-
NOSH	193,599	145,200	131,947	132,000	131,866	132,137	128,003	31.79%
YoY %	33.33%	10.04%	-0.04%	0.10%	-0.21%	3.23%	-	-
Horiz. %	151.25%	113.43%	103.08%	103.12%	103.02%	103.23%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Ratio Analysis
NP Margin	10.42%	9.61%	15.18%	12.91%	14.55%	10.66%	18.93%	-
YoY %	8.43%	-36.69%	17.58%	-11.27%	36.49%	-43.69%	-	-
Horiz. %	55.04%	50.77%	80.19%	68.20%	76.86%	56.31%	100.00%	-
ROE	3.34%	3.16%	5.77%	4.65%	4.85%	3.12%	6.60%	-
YoY %	5.70%	-45.23%	24.09%	-4.12%	55.45%	-52.73%	-	-
Horiz. %	50.61%	47.88%	87.42%	70.45%	73.48%	47.27%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Per Share
RPS	36.96	37.31	34.85	31.83	28.72	24.59	29.11	17.27%
YoY %	-0.94%	7.06%	9.49%	10.83%	16.80%	-15.53%	-	-
Horiz. %	126.97%	128.17%	119.72%	109.34%	98.66%	84.47%	100.00%	-
EPS	3.85	3.59	5.29	4.11	4.18	2.62	5.51	-21.27%
YoY %	7.24%	-32.14%	28.71%	-1.67%	59.54%	-52.45%	-	-
Horiz. %	69.87%	65.15%	96.01%	74.59%	75.86%	47.55%	100.00%	-
DPS	1.50	2.00	2.00	2.00	2.00	2.00	3.00	-37.03%
YoY %	-25.00%	0.00%	0.00%	0.00%	0.00%	-33.33%	-	-
Horiz. %	50.00%	66.67%	66.67%	66.67%	66.67%	66.67%	100.00%	-
NAPS	1.1535	1.135	0.9164	0.8835	0.8624	0.8406	0.8344	24.12%
YoY %	1.63%	23.85%	3.72%	2.45%	2.59%	0.74%	-	-
Horiz. %	138.24%	136.03%	109.83%	105.88%	103.36%	100.74%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 132,000
RPS	27.72	27.33	23.75	21.70	19.56	16.78	19.25	27.54%
YoY %	1.43%	15.07%	9.45%	10.94%	16.57%	-12.83%	-	-
Horiz. %	144.00%	141.97%	123.38%	112.73%	101.61%	87.17%	100.00%	-
EPS	2.89	2.63	3.61	2.80	2.85	1.79	3.64	-14.26%
YoY %	9.89%	-27.15%	28.93%	-1.75%	59.22%	-50.82%	-	-
Horiz. %	79.40%	72.25%	99.18%	76.92%	78.30%	49.18%	100.00%	-
DPS	1.13	1.46	1.36	1.36	1.36	1.37	1.98	-31.22%
YoY %	-22.60%	7.35%	0.00%	0.00%	-0.73%	-30.81%	-	-
Horiz. %	57.07%	73.74%	68.69%	68.69%	68.69%	69.19%	100.00%	-
NAPS	0.8651	0.8313	0.6246	0.6024	0.5874	0.5737	0.5517	35.00%
YoY %	4.07%	33.09%	3.69%	2.55%	2.39%	3.99%	-	-
Horiz. %	156.81%	150.68%	113.21%	109.19%	106.47%	103.99%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	-
Price	3.13	4.05	3.40	3.36	3.50	2.96	3.05	-
P/RPS	8.47	10.85	9.76	10.56	12.19	12.04	10.48	-13.24%
YoY %	-21.94%	11.17%	-7.58%	-13.37%	1.25%	14.89%	-	-
Horiz. %	80.82%	103.53%	93.13%	100.76%	116.32%	114.89%	100.00%	-
P/EPS	81.27	112.95	64.27	81.75	83.73	112.98	55.35	29.21%
YoY %	-28.05%	75.74%	-21.38%	-2.36%	-25.89%	104.12%	-	-
Horiz. %	146.83%	204.07%	116.12%	147.70%	151.27%	204.12%	100.00%	-
EY	1.23	0.89	1.56	1.22	1.19	0.89	1.81	-22.72%
YoY %	38.20%	-42.95%	27.87%	2.52%	33.71%	-50.83%	-	-
Horiz. %	67.96%	49.17%	86.19%	67.40%	65.75%	49.17%	100.00%	-
DY	0.48	0.49	0.59	0.60	0.57	0.68	0.98	-37.89%
YoY %	-2.04%	-16.95%	-1.67%	5.26%	-16.18%	-30.61%	-	-
Horiz. %	48.98%	50.00%	60.20%	61.22%	58.16%	69.39%	100.00%	-
P/NAPS	2.71	3.57	3.71	3.80	4.06	3.52	3.66	-18.16%
YoY %	-24.09%	-3.77%	-2.37%	-6.40%	15.34%	-3.83%	-	-
Horiz. %	74.04%	97.54%	101.37%	103.83%	110.93%	96.17%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Announcement Date
Date	07/09/17	21/06/17	15/03/17	08/12/16	02/09/16	23/06/16	14/03/16	-
Price	3.02	4.09	3.82	3.33	2.82	3.61	3.07	-
P/RPS	8.17	10.96	10.96	10.46	9.82	14.68	10.55	-15.68%
YoY %	-25.46%	0.00%	4.78%	6.52%	-33.11%	39.15%	-	-
Horiz. %	77.44%	103.89%	103.89%	99.15%	93.08%	139.15%	100.00%	-
P/EPS	78.42	114.07	72.21	81.02	67.46	137.79	55.72	25.61%
YoY %	-31.25%	57.97%	-10.87%	20.10%	-51.04%	147.29%	-	-
Horiz. %	140.74%	204.72%	129.59%	145.41%	121.07%	247.29%	100.00%	-
EY	1.28	0.88	1.38	1.23	1.48	0.73	1.79	-20.05%
YoY %	45.45%	-36.23%	12.20%	-16.89%	102.74%	-59.22%	-	-
Horiz. %	71.51%	49.16%	77.09%	68.72%	82.68%	40.78%	100.00%	-
DY	0.50	0.49	0.52	0.60	0.71	0.55	0.98	-36.17%
YoY %	2.04%	-5.77%	-13.33%	-15.49%	29.09%	-43.88%	-	-
Horiz. %	51.02%	50.00%	53.06%	61.22%	72.45%	56.12%	100.00%	-
P/NAPS	2.62	3.60	4.17	3.77	3.27	4.29	3.68	-20.28%
YoY %	-27.22%	-13.67%	10.61%	15.29%	-23.78%	16.58%	-	-
Horiz. %	71.20%	97.83%	113.32%	102.45%	88.86%	116.58%	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