[SCGM] QoQ TTM Result on 31-Jan-2017 [#3]

Stock

[SCGM] SCGM BHD

Announcement Date

15-Mar-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Jan-2017 [#3]

Profit Trend

QoQ- -0.34%

YoY- -2.24%

Quarter Report

SCGM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
TTM Result
Revenue	204,664	194,573	178,785	158,365	149,641	141,744	133,505	32.84%
YoY %	5.19%	8.83%	12.89%	5.83%	5.57%	6.17%	-	-
Horiz. %	153.30%	145.74%	133.92%	118.62%	112.09%	106.17%	100.00%	-
PBT	26,446	26,876	26,604	25,097	26,935	26,257	25,757	1.77%
YoY %	-1.60%	1.02%	6.00%	-6.82%	2.58%	1.94%	-	-
Horiz. %	102.68%	104.34%	103.29%	97.44%	104.57%	101.94%	100.00%	-
Tax	-3,534	-3,795	-3,603	-3,718	-5,483	-5,437	-5,563	-26.03%
YoY %	6.88%	-5.33%	3.09%	32.19%	-0.85%	2.26%	-	-
Horiz. %	63.53%	68.22%	64.77%	66.83%	98.56%	97.74%	100.00%	-
NP	22,912	23,081	23,001	21,379	21,452	20,820	20,194	8.75%
YoY %	-0.73%	0.35%	7.59%	-0.34%	3.04%	3.10%	-	-
Horiz. %	113.46%	114.30%	113.90%	105.87%	106.23%	103.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,912	23,081	23,001	21,379	21,452	20,820	20,194	8.75%
YoY %	-0.73%	0.35%	7.59%	-0.34%	3.04%	3.10%	-	-
Horiz. %	113.46%	114.30%	113.90%	105.87%	106.23%	103.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.36%	14.12%	13.54%	14.81%	20.36%	20.71%	21.60%	-
YoY %	-5.38%	4.28%	-8.58%	-27.26%	-1.69%	-4.12%	-	-
Horiz. %	61.85%	65.37%	62.69%	68.56%	94.26%	95.88%	100.00%	-
Total Cost	181,752	171,492	155,784	136,986	128,189	120,924	113,311	36.90%
YoY %	5.98%	10.08%	13.72%	6.86%	6.01%	6.72%	-	-
Horiz. %	160.40%	151.35%	137.48%	120.89%	113.13%	106.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	167,968	167,488	160,930	120,916	116,621	113,721	111,074	31.64%
YoY %	0.29%	4.08%	33.09%	3.68%	2.55%	2.38%	-	-
Horiz. %	151.22%	150.79%	144.89%	108.86%	104.99%	102.38%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Dividend
Div	10,532	10,292	10,752	10,559	11,760	13,925	15,286	-21.93%
YoY %	2.33%	-4.28%	1.83%	-10.21%	-15.55%	-8.90%	-	-
Horiz. %	68.90%	67.33%	70.34%	69.08%	76.93%	91.10%	100.00%	-
Div Payout %	45.97%	44.59%	46.75%	49.39%	54.82%	66.88%	75.70%	-
YoY %	3.09%	-4.62%	-5.35%	-9.91%	-18.03%	-11.65%	-	-
Horiz. %	60.73%	58.90%	61.76%	65.24%	72.42%	88.35%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Equity
Net Worth	167,968	167,488	160,930	120,916	116,621	113,721	111,074	31.64%
YoY %	0.29%	4.08%	33.09%	3.68%	2.55%	2.38%	-	-
Horiz. %	151.22%	150.79%	144.89%	108.86%	104.99%	102.38%	100.00%	-
NOSH	193,599	193,599	145,200	131,947	132,000	131,866	132,137	28.90%
YoY %	0.00%	33.33%	10.04%	-0.04%	0.10%	-0.21%	-	-
Horiz. %	146.51%	146.51%	109.89%	99.86%	99.90%	99.79%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Ratio Analysis
NP Margin	11.19%	11.86%	12.87%	13.50%	14.34%	14.69%	15.13%	-
YoY %	-5.65%	-7.85%	-4.67%	-5.86%	-2.38%	-2.91%	-	-
Horiz. %	73.96%	78.39%	85.06%	89.23%	94.78%	97.09%	100.00%	-
ROE	13.64%	13.78%	14.29%	17.68%	18.39%	18.31%	18.18%	-
YoY %	-1.02%	-3.57%	-19.17%	-3.86%	0.44%	0.72%	-	-
Horiz. %	75.03%	75.80%	78.60%	97.25%	101.16%	100.72%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Per Share
RPS	106.60	134.00	126.09	120.02	113.36	107.49	101.03	3.63%
YoY %	-20.45%	6.27%	5.06%	5.88%	5.46%	6.39%	-	-
Horiz. %	105.51%	132.63%	124.80%	118.80%	112.20%	106.39%	100.00%	-
EPS	11.93	15.90	16.22	16.20	16.25	15.79	15.28	-15.17%
YoY %	-24.97%	-1.97%	0.12%	-0.31%	2.91%	3.34%	-	-
Horiz. %	78.08%	104.06%	106.15%	106.02%	106.35%	103.34%	100.00%	-
DPS	5.49	7.09	7.58	8.00	8.91	10.56	11.57	-39.08%
YoY %	-22.57%	-6.46%	-5.25%	-10.21%	-15.62%	-8.73%	-	-
Horiz. %	47.45%	61.28%	65.51%	69.14%	77.01%	91.27%	100.00%	-
NAPS	0.8749	1.1535	1.135	0.9164	0.8835	0.8624	0.8406	2.69%
YoY %	-24.15%	1.63%	23.85%	3.72%	2.45%	2.59%	-	-
Horiz. %	104.08%	137.22%	135.02%	109.02%	105.10%	102.59%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Adjusted Per Share Value based on latest NOSH - 131,947
RPS	105.72	100.50	92.35	81.80	77.29	73.22	68.96	32.85%
YoY %	5.19%	8.83%	12.90%	5.84%	5.56%	6.18%	-	-
Horiz. %	153.31%	145.74%	133.92%	118.62%	112.08%	106.18%	100.00%	-
EPS	11.83	11.92	11.88	11.04	11.08	10.75	10.43	8.73%
YoY %	-0.76%	0.34%	7.61%	-0.36%	3.07%	3.07%	-	-
Horiz. %	113.42%	114.29%	113.90%	105.85%	106.23%	103.07%	100.00%	-
DPS	5.44	5.32	5.55	5.45	6.07	7.19	7.90	-21.96%
YoY %	2.26%	-4.14%	1.83%	-10.21%	-15.58%	-8.99%	-	-
Horiz. %	68.86%	67.34%	70.25%	68.99%	76.84%	91.01%	100.00%	-
NAPS	0.8676	0.8651	0.8313	0.6246	0.6024	0.5874	0.5737	31.65%
YoY %	0.29%	4.07%	33.09%	3.69%	2.55%	2.39%	-	-
Horiz. %	151.23%	150.79%	144.90%	108.87%	105.00%	102.39%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	-
Price	2.88	3.13	4.05	3.40	3.36	3.50	2.96	-
P/RPS	2.70	2.34	3.21	2.83	2.96	3.26	2.93	-5.29%
YoY %	15.38%	-27.10%	13.43%	-4.39%	-9.20%	11.26%	-	-
Horiz. %	92.15%	79.86%	109.56%	96.59%	101.02%	111.26%	100.00%	-
P/EPS	24.13	19.69	24.97	20.98	20.67	22.17	19.37	15.72%
YoY %	22.55%	-21.15%	19.02%	1.50%	-6.77%	14.46%	-	-
Horiz. %	124.57%	101.65%	128.91%	108.31%	106.71%	114.46%	100.00%	-
EY	4.14	5.08	4.01	4.77	4.84	4.51	5.16	-13.62%
YoY %	-18.50%	26.68%	-15.93%	-1.45%	7.32%	-12.60%	-	-
Horiz. %	80.23%	98.45%	77.71%	92.44%	93.80%	87.40%	100.00%	-
DY	1.90	2.26	1.87	2.35	2.65	3.02	3.91	-38.10%
YoY %	-15.93%	20.86%	-20.43%	-11.32%	-12.25%	-22.76%	-	-
Horiz. %	48.59%	57.80%	47.83%	60.10%	67.77%	77.24%	100.00%	-
P/NAPS	3.29	2.71	3.57	3.71	3.80	4.06	3.52	-4.39%
YoY %	21.40%	-24.09%	-3.77%	-2.37%	-6.40%	15.34%	-	-
Horiz. %	93.47%	76.99%	101.42%	105.40%	107.95%	115.34%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Announcement Date
Date	07/12/17	07/09/17	21/06/17	15/03/17	08/12/16	02/09/16	23/06/16	-
Price	2.72	3.02	4.09	3.82	3.33	2.82	3.61	-
P/RPS	2.55	2.25	3.24	3.18	2.94	2.62	3.57	-20.04%
YoY %	13.33%	-30.56%	1.89%	8.16%	12.21%	-26.61%	-	-
Horiz. %	71.43%	63.03%	90.76%	89.08%	82.35%	73.39%	100.00%	-
P/EPS	22.79	19.00	25.21	23.58	20.49	17.86	23.62	-2.35%
YoY %	19.95%	-24.63%	6.91%	15.08%	14.73%	-24.39%	-	-
Horiz. %	96.49%	80.44%	106.73%	99.83%	86.75%	75.61%	100.00%	-
EY	4.39	5.26	3.97	4.24	4.88	5.60	4.23	2.49%
YoY %	-16.54%	32.49%	-6.37%	-13.11%	-12.86%	32.39%	-	-
Horiz. %	103.78%	124.35%	93.85%	100.24%	115.37%	132.39%	100.00%	-
DY	2.02	2.35	1.85	2.09	2.68	3.74	3.20	-26.35%
YoY %	-14.04%	27.03%	-11.48%	-22.01%	-28.34%	16.87%	-	-
Horiz. %	63.12%	73.44%	57.81%	65.31%	83.75%	116.88%	100.00%	-
P/NAPS	3.11	2.62	3.60	4.17	3.77	3.27	4.29	-19.25%
YoY %	18.70%	-27.22%	-13.67%	10.61%	15.29%	-23.78%	-	-
Horiz. %	72.49%	61.07%	83.92%	97.20%	87.88%	76.22%	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