[SCGM] QoQ TTM Result on 31-Jan-2018 [#3]

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
TTM Result
Revenue	214,879	209,559	207,417	212,093	204,664	194,573	178,785	13.00%
YoY %	2.54%	1.03%	-2.20%	3.63%	5.19%	8.83%	-	-
Horiz. %	120.19%	117.21%	116.01%	118.63%	114.47%	108.83%	100.00%	-
PBT	9,979	13,931	19,126	24,848	26,446	26,876	26,604	-47.89%
YoY %	-28.37%	-27.16%	-23.03%	-6.04%	-1.60%	1.02%	-	-
Horiz. %	37.51%	52.36%	71.89%	93.40%	99.41%	101.02%	100.00%	-
Tax	-1,718	-2,065	-2,731	-3,519	-3,534	-3,795	-3,603	-38.88%
YoY %	16.80%	24.39%	22.39%	0.42%	6.88%	-5.33%	-	-
Horiz. %	47.68%	57.31%	75.80%	97.67%	98.08%	105.33%	100.00%	-
NP	8,261	11,866	16,395	21,329	22,912	23,081	23,001	-49.37%
YoY %	-30.38%	-27.62%	-23.13%	-6.91%	-0.73%	0.35%	-	-
Horiz. %	35.92%	51.59%	71.28%	92.73%	99.61%	100.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,261	11,866	16,395	21,329	22,912	23,081	23,001	-49.37%
YoY %	-30.38%	-27.62%	-23.13%	-6.91%	-0.73%	0.35%	-	-
Horiz. %	35.92%	51.59%	71.28%	92.73%	99.61%	100.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.22%	14.82%	14.28%	14.16%	13.36%	14.12%	13.54%	-
YoY %	16.19%	3.78%	0.85%	5.99%	-5.38%	4.28%	-	-
Horiz. %	127.18%	109.45%	105.47%	104.58%	98.67%	104.28%	100.00%	-
Total Cost	206,618	197,693	191,022	190,764	181,752	171,492	155,784	20.65%
YoY %	4.51%	3.49%	0.14%	4.96%	5.98%	10.08%	-	-
Horiz. %	132.63%	126.90%	122.62%	122.45%	116.67%	110.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	166,179	165,485	167,339	170,585	167,968	167,488	160,930	2.15%
YoY %	0.42%	-1.11%	-1.90%	1.56%	0.29%	4.08%	-	-
Horiz. %	103.26%	102.83%	103.98%	106.00%	104.37%	104.08%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Dividend
Div	7,717	9,633	10,847	10,791	10,532	10,292	10,752	-19.78%
YoY %	-19.89%	-11.19%	0.52%	2.46%	2.33%	-4.28%	-	-
Horiz. %	71.77%	89.59%	100.88%	100.36%	97.95%	95.72%	100.00%	-
Div Payout %	93.42%	81.19%	66.17%	50.60%	45.97%	44.59%	46.75%	-
YoY %	15.06%	22.70%	30.77%	10.07%	3.09%	-4.62%	-	-
Horiz. %	199.83%	173.67%	141.54%	108.24%	98.33%	95.38%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Equity
Net Worth	166,179	165,485	167,339	170,585	167,968	167,488	160,930	2.15%
YoY %	0.42%	-1.11%	-1.90%	1.56%	0.29%	4.08%	-	-
Horiz. %	103.26%	102.83%	103.98%	106.00%	104.37%	104.08%	100.00%	-
NOSH	193,599	193,599	193,599	193,599	193,599	193,599	145,200	21.07%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	33.33%	-	-
Horiz. %	133.33%	133.33%	133.33%	133.33%	133.33%	133.33%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Ratio Analysis
NP Margin	3.84%	5.66%	7.90%	10.06%	11.19%	11.86%	12.87%	-
YoY %	-32.16%	-28.35%	-21.47%	-10.10%	-5.65%	-7.85%	-	-
Horiz. %	29.84%	43.98%	61.38%	78.17%	86.95%	92.15%	100.00%	-
ROE	4.97%	7.17%	9.80%	12.50%	13.64%	13.78%	14.29%	-
YoY %	-30.68%	-26.84%	-21.60%	-8.36%	-1.02%	-3.57%	-	-
Horiz. %	34.78%	50.17%	68.58%	87.47%	95.45%	96.43%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Per Share
RPS	111.47	108.71	107.59	109.77	106.60	134.00	126.09	-7.86%
YoY %	2.54%	1.04%	-1.99%	2.97%	-20.45%	6.27%	-	-
Horiz. %	88.41%	86.22%	85.33%	87.06%	84.54%	106.27%	100.00%	-
EPS	4.29	6.16	8.50	11.04	11.93	15.90	16.22	-58.69%
YoY %	-30.36%	-27.53%	-23.01%	-7.46%	-24.97%	-1.97%	-	-
Horiz. %	26.45%	37.98%	52.40%	68.06%	73.55%	98.03%	100.00%	-
DPS	4.00	5.00	5.63	5.59	5.49	7.09	7.58	-34.62%
YoY %	-20.00%	-11.19%	0.72%	1.82%	-22.57%	-6.46%	-	-
Horiz. %	52.77%	65.96%	74.27%	73.75%	72.43%	93.54%	100.00%	-
NAPS	0.8621	0.8585	0.868	0.8829	0.8749	1.1535	1.135	-16.71%
YoY %	0.42%	-1.09%	-1.69%	0.91%	-24.15%	1.63%	-	-
Horiz. %	75.96%	75.64%	76.48%	77.79%	77.08%	101.63%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Adjusted Per Share Value based on latest NOSH - 193,599
RPS	110.99	108.24	107.14	109.55	105.72	100.50	92.35	13.00%
YoY %	2.54%	1.03%	-2.20%	3.62%	5.19%	8.83%	-	-
Horiz. %	120.18%	117.21%	116.02%	118.62%	114.48%	108.83%	100.00%	-
EPS	4.27	6.13	8.47	11.02	11.83	11.92	11.88	-49.35%
YoY %	-30.34%	-27.63%	-23.14%	-6.85%	-0.76%	0.34%	-	-
Horiz. %	35.94%	51.60%	71.30%	92.76%	99.58%	100.34%	100.00%	-
DPS	3.99	4.98	5.60	5.57	5.44	5.32	5.55	-19.70%
YoY %	-19.88%	-11.07%	0.54%	2.39%	2.26%	-4.14%	-	-
Horiz. %	71.89%	89.73%	100.90%	100.36%	98.02%	95.86%	100.00%	-
NAPS	0.8584	0.8548	0.8644	0.8811	0.8676	0.8651	0.8313	2.15%
YoY %	0.42%	-1.11%	-1.90%	1.56%	0.29%	4.07%	-	-
Horiz. %	103.26%	102.83%	103.98%	105.99%	104.37%	104.07%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	-
Price	1.17	1.40	1.50	2.29	2.88	3.13	4.05	-
P/RPS	1.05	1.29	1.39	2.09	2.70	2.34	3.21	-52.42%
YoY %	-18.60%	-7.19%	-33.49%	-22.59%	15.38%	-27.10%	-	-
Horiz. %	32.71%	40.19%	43.30%	65.11%	84.11%	72.90%	100.00%	-
P/EPS	27.30	22.74	17.64	20.74	24.13	19.69	24.97	6.11%
YoY %	20.05%	28.91%	-14.95%	-14.05%	22.55%	-21.15%	-	-
Horiz. %	109.33%	91.07%	70.64%	83.06%	96.64%	78.85%	100.00%	-
EY	3.66	4.40	5.67	4.82	4.14	5.08	4.01	-5.89%
YoY %	-16.82%	-22.40%	17.63%	16.43%	-18.50%	26.68%	-	-
Horiz. %	91.27%	109.73%	141.40%	120.20%	103.24%	126.68%	100.00%	-
DY	3.42	3.57	3.75	2.44	1.90	2.26	1.87	49.38%
YoY %	-4.20%	-4.80%	53.69%	28.42%	-15.93%	20.86%	-	-
Horiz. %	182.89%	190.91%	200.53%	130.48%	101.60%	120.86%	100.00%	-
P/NAPS	1.36	1.63	1.73	2.59	3.29	2.71	3.57	-47.35%
YoY %	-16.56%	-5.78%	-33.20%	-21.28%	21.40%	-24.09%	-	-
Horiz. %	38.10%	45.66%	48.46%	72.55%	92.16%	75.91%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Announcement Date
Date	13/12/18	20/09/18	02/07/18	13/03/18	07/12/17	07/09/17	21/06/17	-
Price	1.27	1.42	1.37	1.90	2.72	3.02	4.09	-
P/RPS	1.14	1.31	1.27	1.73	2.55	2.25	3.24	-50.06%
YoY %	-12.98%	3.15%	-26.59%	-32.16%	13.33%	-30.56%	-	-
Horiz. %	35.19%	40.43%	39.20%	53.40%	78.70%	69.44%	100.00%	-
P/EPS	29.63	23.07	16.11	17.21	22.79	19.00	25.21	11.33%
YoY %	28.44%	43.20%	-6.39%	-24.48%	19.95%	-24.63%	-	-
Horiz. %	117.53%	91.51%	63.90%	68.27%	90.40%	75.37%	100.00%	-
EY	3.37	4.34	6.21	5.81	4.39	5.26	3.97	-10.32%
YoY %	-22.35%	-30.11%	6.88%	32.35%	-16.54%	32.49%	-	-
Horiz. %	84.89%	109.32%	156.42%	146.35%	110.58%	132.49%	100.00%	-
DY	3.15	3.52	4.11	2.94	2.02	2.35	1.85	42.45%
YoY %	-10.51%	-14.36%	39.80%	45.54%	-14.04%	27.03%	-	-
Horiz. %	170.27%	190.27%	222.16%	158.92%	109.19%	127.03%	100.00%	-
P/NAPS	1.47	1.65	1.58	2.15	3.11	2.62	3.60	-44.87%
YoY %	-10.91%	4.43%	-26.51%	-30.87%	18.70%	-27.22%	-	-
Horiz. %	40.83%	45.83%	43.89%	59.72%	86.39%	72.78%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 27 May 2024

MQ Trader

MQ Trading Signals

2024-05-27 16:50:00

EMA 5

5 Mins

BUY

2024-05-27 16:50:00

ADX

5 Mins

BUY

2024-05-27 16:45:00

EMA 5

5 Mins

SELL

2024-05-27 16:30:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-05-27 16:15:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

INARI

INARI AMERTRON BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

320

PTRANS

PERAK TRANSIT BERHAD

320

HLIND

HONG LEONG INDUSTRIES BHD

311

MPI

MALAYSIAN PACIFIC INDUSTRIES

291

YTLPOWR

YTL POWER INTERNATIONAL BHD

268

MAYBANK

MALAYAN BANKING BHD

238

MYEG

MY E.G. SERVICES BHD

190

JCY

JCY INTERNATIONAL BERHAD

189

GENTING

GENTING BHD

171

Daily Stocks

HSI-HUZ

0.225

-0.045

217,511,200

HSI-CV7

0.23

0.00

213,009,000

DNEX

0.47

+0.02

210,513,400

AHB

0.20

+0.01

179,433,400

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.045

-0.01

138,502,400

PHB

0.005

0.00

113,251,800

JCY

0.515

+0.065

97,943,300

PWRWELL

0.485

+0.02

87,443,100

AIM-WA

0.025

-0.025

79,919,200

More active Stocks

DLADY

33.76

+0.76

32,000

CHINHIN

3.44

+0.24

1,161,200

KLUANG

6.48

+0.22

19,800

HLIND

12.00

+0.20

82,500

DIN045801028

102.30

+0.20

250

SMI

0.635

+0.18

1,163,300

VITROX

7.88

+0.18

806,100

SBAGAN

6.78

+0.18

39,300

ALLIANZ

23.08

+0.16

39,100

NOTION-WD

1.02

+0.14

5,145,900

More gainer Stocks

NESTLE

127.40

-0.60

49,800

HTPADU

1.92

-0.50

12,251,900

HEIM

24.30

-0.26

162,500

MSC

2.95

-0.25

2,220,900

MSM

2.61

-0.24

12,183,900

RCECAP

2.89

-0.22

2,023,700

KLK

21.98

-0.22

1,226,200

PIE

5.90

-0.20

370,000

ORIENT

6.97

-0.18

1,220,900

MANULFE

2.30

-0.18

421,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More