[SCGM] QoQ TTM Result on 30-Apr-2022 [#4]

	31/12/22	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
TTM Result
Revenue	163,121	234,435	285,488	284,696	278,902	270,113	258,582	-27.72%
YoY %	-30.42%	-17.88%	0.28%	2.08%	3.25%	4.46%	-	-
Horiz. %	63.08%	90.66%	110.41%	110.10%	107.86%	104.46%	100.00%	-
PBT	312,869	320,389	34,827	38,022	37,064	37,465	38,333	339.01%
YoY %	-2.35%	819.94%	-8.40%	2.58%	-1.07%	-2.26%	-	-
Horiz. %	816.19%	835.80%	90.85%	99.19%	96.69%	97.74%	100.00%	-
Tax	-4,316	-5,552	-7,301	-7,156	-7,045	-5,626	-4,709	-5.95%
YoY %	22.26%	23.96%	-2.03%	-1.58%	-25.22%	-19.47%	-	-
Horiz. %	91.65%	117.90%	155.04%	151.96%	149.61%	119.47%	100.00%	-
NP	308,553	314,837	27,526	30,866	30,019	31,839	33,624	376.80%
YoY %	-2.00%	1,043.78%	-10.82%	2.82%	-5.72%	-5.31%	-	-
Horiz. %	917.66%	936.35%	81.86%	91.80%	89.28%	94.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	308,553	314,837	27,526	30,866	30,019	31,839	33,624	376.80%
YoY %	-2.00%	1,043.78%	-10.82%	2.82%	-5.72%	-5.31%	-	-
Horiz. %	917.66%	936.35%	81.86%	91.80%	89.28%	94.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.38%	1.73%	20.96%	18.82%	19.01%	15.02%	12.28%	-
YoY %	-20.23%	-91.75%	11.37%	-1.00%	26.56%	22.31%	-	-
Horiz. %	11.24%	14.09%	170.68%	153.26%	154.80%	122.31%	100.00%	-
Total Cost	-145,432	-80,402	257,962	253,830	248,883	238,274	224,958	-
YoY %	-80.88%	-131.17%	1.63%	1.99%	4.45%	5.92%	-	-
Horiz. %	-64.65%	-35.74%	114.67%	112.83%	110.64%	105.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,162,761	174,787	209,968	207,561	201,784	198,780	194,794	1633.33%
YoY %	6,286.49%	-16.76%	1.16%	2.86%	1.51%	2.05%	-	-
Horiz. %	5,730.55%	89.73%	107.79%	106.55%	103.59%	102.05%	100.00%	-

	31/12/22	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Dividend
Div	2,541	5,237	8,511	12,362	13,094	14,634	14,249	-70.32%
YoY %	-51.48%	-38.47%	-31.15%	-5.59%	-10.52%	2.70%	-	-
Horiz. %	17.83%	36.75%	59.73%	86.76%	91.89%	102.70%	100.00%	-
Div Payout %	0.82%	1.66%	30.92%	40.05%	43.62%	45.96%	42.38%	-
YoY %	-50.60%	-94.63%	-22.80%	-8.18%	-5.09%	8.45%	-	-
Horiz. %	1.93%	3.92%	72.96%	94.50%	102.93%	108.45%	100.00%	-

	31/12/22	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Equity
Net Worth	11,162,761	174,787	209,968	207,561	201,784	198,780	194,794	1633.33%
YoY %	6,286.49%	-16.76%	1.16%	2.86%	1.51%	2.05%	-	-
Horiz. %	5,730.55%	89.73%	107.79%	106.55%	103.59%	102.05%	100.00%	-
NOSH	192,561	193,599	193,599	193,599	193,599	193,599	193,599	-0.37%
YoY %	-0.54%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	99.46%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/22	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Ratio Analysis
NP Margin	189.16%	134.30%	9.64%	10.84%	10.76%	11.79%	13.00%	-
YoY %	40.85%	1,293.15%	-11.07%	0.74%	-8.74%	-9.31%	-	-
Horiz. %	1,455.08%	1,033.08%	74.15%	83.38%	82.77%	90.69%	100.00%	-
ROE	2.76%	180.13%	13.11%	14.87%	14.88%	16.02%	17.26%	-
YoY %	-98.47%	1,273.99%	-11.84%	-0.07%	-7.12%	-7.18%	-	-
Horiz. %	15.99%	1,043.63%	75.96%	86.15%	86.21%	92.82%	100.00%	-

	31/12/22	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Per Share
RPS	84.71	121.75	148.26	147.85	144.84	140.27	134.29	-27.72%
YoY %	-30.42%	-17.88%	0.28%	2.08%	3.26%	4.45%	-	-
Horiz. %	63.08%	90.66%	110.40%	110.10%	107.86%	104.45%	100.00%	-
EPS	160.24	163.50	14.29	16.03	15.59	16.53	17.46	376.83%
YoY %	-1.99%	1,044.16%	-10.85%	2.82%	-5.69%	-5.33%	-	-
Horiz. %	917.75%	936.43%	81.84%	91.81%	89.29%	94.67%	100.00%	-
DPS	1.32	2.72	4.42	6.42	6.80	7.60	7.40	-70.31%
YoY %	-51.47%	-38.46%	-31.15%	-5.59%	-10.53%	2.70%	-	-
Horiz. %	17.84%	36.76%	59.73%	86.76%	91.89%	102.70%	100.00%	-
NAPS	57.97	0.9077	1.0904	1.0779	1.0479	1.0323	1.0116	1633.33%
YoY %	6,286.47%	-16.76%	1.16%	2.86%	1.51%	2.05%	-	-
Horiz. %	5,730.53%	89.73%	107.79%	106.55%	103.59%	102.05%	100.00%	-

	31/12/22	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Adjusted Per Share Value based on latest NOSH - 193,599
RPS	84.26	121.09	147.46	147.05	144.06	139.52	133.57	-27.72%
YoY %	-30.42%	-17.88%	0.28%	2.08%	3.25%	4.45%	-	-
Horiz. %	63.08%	90.66%	110.40%	110.09%	107.85%	104.45%	100.00%	-
EPS	159.38	162.62	14.22	15.94	15.51	16.45	17.37	376.76%
YoY %	-1.99%	1,043.60%	-10.79%	2.77%	-5.71%	-5.30%	-	-
Horiz. %	917.56%	936.21%	81.87%	91.77%	89.29%	94.70%	100.00%	-
DPS	1.31	2.71	4.40	6.39	6.76	7.56	7.36	-70.36%
YoY %	-51.66%	-38.41%	-31.14%	-5.47%	-10.58%	2.72%	-	-
Horiz. %	17.80%	36.82%	59.78%	86.82%	91.85%	102.72%	100.00%	-
NAPS	57.6592	0.9028	1.0846	1.0721	1.0423	1.0268	1.0062	1633.30%
YoY %	6,286.71%	-16.76%	1.17%	2.86%	1.51%	2.05%	-	-
Horiz. %	5,730.39%	89.72%	107.79%	106.55%	103.59%	102.05%	100.00%	-

	31/12/22	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	31/10/22	29/07/22	29/04/22	31/01/22	29/10/21	30/07/21	-
Price	0.52	0.78	2.31	2.25	2.08	2.61	2.32	-
P/RPS	0.61	0.64	1.56	1.52	1.44	1.86	1.73	-52.02%
YoY %	-4.69%	-58.97%	2.63%	5.56%	-22.58%	7.51%	-	-
Horiz. %	35.26%	36.99%	90.17%	87.86%	83.24%	107.51%	100.00%	-
P/EPS	0.32	0.48	16.16	14.04	13.34	15.79	13.29	-92.76%
YoY %	-33.33%	-97.03%	15.10%	5.25%	-15.52%	18.81%	-	-
Horiz. %	2.41%	3.61%	121.60%	105.64%	100.38%	118.81%	100.00%	-
EY	308.15	209.62	6.19	7.12	7.49	6.34	7.53	1267.24%
YoY %	47.00%	3,286.43%	-13.06%	-4.94%	18.14%	-15.80%	-	-
Horiz. %	4,092.30%	2,783.80%	82.20%	94.56%	99.47%	84.20%	100.00%	-
DY	2.54	3.49	1.91	2.85	3.27	2.91	3.19	-14.83%
YoY %	-27.22%	82.72%	-32.98%	-12.84%	12.37%	-8.78%	-	-
Horiz. %	79.62%	109.40%	59.87%	89.34%	102.51%	91.22%	100.00%	-
P/NAPS	0.01	0.86	2.12	2.09	1.98	2.53	2.29	-97.82%
YoY %	-98.84%	-59.43%	1.44%	5.56%	-21.74%	10.48%	-	-
Horiz. %	0.44%	37.55%	92.58%	91.27%	86.46%	110.48%	100.00%	-

	31/12/22	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Price Multiplier on Announcement Date
Date	-	28/12/22	28/09/22	29/06/22	29/03/22	28/12/21	28/09/21	-
Price	0.00	0.50	0.815	2.29	2.18	2.42	2.51	-
P/RPS	0.00	0.41	0.55	1.55	1.51	1.73	1.87	-
YoY %	0.00%	-25.45%	-64.52%	2.65%	-12.72%	-7.49%	-	-
Horiz. %	0.00%	21.93%	29.41%	82.89%	80.75%	92.51%	100.00%	-
P/EPS	0.00	0.31	5.70	14.29	13.98	14.64	14.37	-
YoY %	0.00%	-94.56%	-60.11%	2.22%	-4.51%	1.88%	-	-
Horiz. %	0.00%	2.16%	39.67%	99.44%	97.29%	101.88%	100.00%	-
EY	0.00	327.00	17.54	7.00	7.15	6.83	6.96	-
YoY %	0.00%	1,764.31%	150.57%	-2.10%	4.69%	-1.87%	-	-
Horiz. %	0.00%	4,698.28%	252.01%	100.57%	102.73%	98.13%	100.00%	-
DY	0.00	5.44	5.42	2.80	3.12	3.14	2.95	-
YoY %	0.00%	0.37%	93.57%	-10.26%	-0.64%	6.44%	-	-
Horiz. %	0.00%	184.41%	183.73%	94.92%	105.76%	106.44%	100.00%	-
P/NAPS	0.00	0.55	0.75	2.12	2.08	2.34	2.48	-
YoY %	0.00%	-26.67%	-64.62%	1.92%	-11.11%	-5.65%	-	-
Horiz. %	0.00%	22.18%	30.24%	85.48%	83.87%	94.35%	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