[SCGM] QoQ TTM Result on 31-Jan-2020 [#3]

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
TTM Result
Revenue	219,532	212,045	210,483	211,521	215,522	219,424	219,569	-0.01%
YoY %	3.53%	0.74%	-0.49%	-1.86%	-1.78%	-0.07%	-	-
Horiz. %	99.98%	96.57%	95.86%	96.33%	98.16%	99.93%	100.00%	-
PBT	28,921	22,349	15,880	5,180	1,035	-994	-1,686	-
YoY %	29.41%	40.74%	206.56%	400.48%	204.12%	41.04%	-	-
Horiz. %	-1,715.36%	-1,325.56%	-941.87%	-307.24%	-61.39%	58.96%	100.00%	-
Tax	-1	995	1,397	-1,905	-2,635	-2,989	-3,433	-99.54%
YoY %	-100.10%	-28.78%	173.33%	27.70%	11.84%	12.93%	-	-
Horiz. %	0.03%	-28.98%	-40.69%	55.49%	76.76%	87.07%	100.00%	-
NP	28,920	23,344	17,277	3,275	-1,600	-3,983	-5,119	-
YoY %	23.89%	35.12%	427.54%	304.69%	59.83%	22.19%	-	-
Horiz. %	-564.95%	-456.03%	-337.51%	-63.98%	31.26%	77.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,920	23,344	17,277	3,275	-1,600	-3,983	-5,119	-
YoY %	23.89%	35.12%	427.54%	304.69%	59.83%	22.19%	-	-
Horiz. %	-564.95%	-456.03%	-337.51%	-63.98%	31.26%	77.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	-4.45%	-8.80%	36.78%	254.59%	-	-	-
YoY %	0.00%	49.43%	-123.93%	-85.55%	0.00%	-	-	-
Horiz. %	0.00%	-1.75%	-3.46%	14.45%	100.00%	-	-	-
Total Cost	190,612	188,701	193,206	208,246	217,122	223,407	224,688	-10.34%
YoY %	1.01%	-2.33%	-7.22%	-4.09%	-2.81%	-0.57%	-	-
Horiz. %	84.83%	83.98%	85.99%	92.68%	96.63%	99.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	181,180	175,519	170,266	164,369	162,095	158,550	156,888	10.02%
YoY %	3.23%	3.09%	3.59%	1.40%	2.24%	1.06%	-	-
Horiz. %	115.48%	111.88%	108.53%	104.77%	103.32%	101.06%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Dividend
Div	10,015	9,054	6,262	3,854	3,372	2,409	2,891	128.08%
YoY %	10.61%	44.59%	62.48%	14.29%	39.98%	-16.67%	-	-
Horiz. %	346.42%	313.18%	216.60%	133.31%	116.64%	83.33%	100.00%	-
Div Payout %	34.63%	38.79%	36.25%	117.68%	0.00%	0.00%	0.00%	-
YoY %	-10.72%	7.01%	-69.20%	0.00%	0.00%	0.00%	-	-
Horiz. %	29.43%	32.96%	30.80%	100.00%	-	-	-	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Equity
Net Worth	181,180	175,519	170,266	164,369	162,095	158,550	156,888	10.02%
YoY %	3.23%	3.09%	3.59%	1.40%	2.24%	1.06%	-	-
Horiz. %	115.48%	111.88%	108.53%	104.77%	103.32%	101.06%	100.00%	-
NOSH	193,599	193,599	193,599	193,599	193,599	193,599	193,599	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Ratio Analysis
NP Margin	13.17%	11.01%	8.21%	1.55%	-0.74%	-1.82%	-2.33%	-
YoY %	19.62%	34.10%	429.68%	309.46%	59.34%	21.89%	-	-
Horiz. %	-565.24%	-472.53%	-352.36%	-66.52%	31.76%	78.11%	100.00%	-
ROE	15.96%	13.30%	10.15%	1.99%	-0.99%	-2.51%	-3.26%	-
YoY %	20.00%	31.03%	410.05%	301.01%	60.56%	23.01%	-	-
Horiz. %	-489.57%	-407.98%	-311.35%	-61.04%	30.37%	76.99%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Per Share
RPS	114.01	110.12	109.23	109.77	111.85	113.87	113.91	0.05%
YoY %	3.53%	0.81%	-0.49%	-1.86%	-1.77%	-0.04%	-	-
Horiz. %	100.09%	96.67%	95.89%	96.37%	98.19%	99.96%	100.00%	-
EPS	15.02	12.12	8.97	1.70	-0.83	-2.07	-2.66	-
YoY %	23.93%	35.12%	427.65%	304.82%	59.90%	22.18%	-	-
Horiz. %	-564.66%	-455.64%	-337.22%	-63.91%	31.20%	77.82%	100.00%	-
DPS	5.20	4.70	3.25	2.00	1.75	1.25	1.50	128.19%
YoY %	10.64%	44.62%	62.50%	14.29%	40.00%	-16.67%	-	-
Horiz. %	346.67%	313.33%	216.67%	133.33%	116.67%	83.33%	100.00%	-
NAPS	0.9409	0.9115	0.8836	0.853	0.8412	0.8228	0.8139	10.10%
YoY %	3.23%	3.16%	3.59%	1.40%	2.24%	1.09%	-	-
Horiz. %	115.60%	111.99%	108.56%	104.80%	103.35%	101.09%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Adjusted Per Share Value based on latest NOSH - 193,599
RPS	113.40	109.53	108.72	109.26	111.32	113.34	113.41	-0.00%
YoY %	3.53%	0.75%	-0.49%	-1.85%	-1.78%	-0.06%	-	-
Horiz. %	99.99%	96.58%	95.86%	96.34%	98.16%	99.94%	100.00%	-
EPS	14.94	12.06	8.92	1.69	-0.83	-2.06	-2.64	-
YoY %	23.88%	35.20%	427.81%	303.61%	59.71%	21.97%	-	-
Horiz. %	-565.91%	-456.82%	-337.88%	-64.02%	31.44%	78.03%	100.00%	-
DPS	5.17	4.68	3.23	1.99	1.74	1.24	1.49	128.33%
YoY %	10.47%	44.89%	62.31%	14.37%	40.32%	-16.78%	-	-
Horiz. %	346.98%	314.09%	216.78%	133.56%	116.78%	83.22%	100.00%	-
NAPS	0.9359	0.9066	0.8795	0.849	0.8373	0.819	0.8104	10.02%
YoY %	3.23%	3.08%	3.59%	1.40%	2.23%	1.06%	-	-
Horiz. %	115.49%	111.87%	108.53%	104.76%	103.32%	101.06%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/20	30/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	-
Price	2.89	3.04	1.45	1.38	1.28	0.815	0.99	-
P/RPS	2.53	2.76	1.33	1.26	1.14	0.72	0.87	103.07%
YoY %	-8.33%	107.52%	5.56%	10.53%	58.33%	-17.24%	-	-
Horiz. %	290.80%	317.24%	152.87%	144.83%	131.03%	82.76%	100.00%	-
P/EPS	19.24	25.08	16.17	81.20	-154.16	-39.43	-37.28	-
YoY %	-23.29%	55.10%	-80.09%	152.67%	-290.97%	-5.77%	-	-
Horiz. %	-51.61%	-67.27%	-43.37%	-217.81%	413.52%	105.77%	100.00%	-
EY	5.20	3.99	6.18	1.23	-0.65	-2.54	-2.68	-
YoY %	30.33%	-35.44%	402.44%	289.23%	74.41%	5.22%	-	-
Horiz. %	-194.03%	-148.88%	-230.60%	-45.90%	24.25%	94.78%	100.00%	-
DY	1.80	1.55	2.24	1.45	1.37	1.53	1.52	11.87%
YoY %	16.13%	-30.80%	54.48%	5.84%	-10.46%	0.66%	-	-
Horiz. %	118.42%	101.97%	147.37%	95.39%	90.13%	100.66%	100.00%	-
P/NAPS	3.07	3.34	1.64	1.62	1.52	0.99	1.22	84.48%
YoY %	-8.08%	103.66%	1.23%	6.58%	53.54%	-18.85%	-	-
Horiz. %	251.64%	273.77%	134.43%	132.79%	124.59%	81.15%	100.00%	-

	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	CAGR
Price Multiplier on Announcement Date
Date	21/12/20	28/09/20	29/06/20	30/03/20	09/12/19	24/09/19	27/06/19	-
Price	2.48	3.59	1.98	1.37	1.56	1.10	0.90	-
P/RPS	2.18	3.26	1.81	1.25	1.39	0.97	0.79	96.13%
YoY %	-33.13%	80.11%	44.80%	-10.07%	43.30%	22.78%	-	-
Horiz. %	275.95%	412.66%	229.11%	158.23%	175.95%	122.78%	100.00%	-
P/EPS	16.51	29.61	22.08	80.61	-187.88	-53.22	-33.89	-
YoY %	-44.24%	34.10%	-72.61%	142.91%	-253.03%	-57.04%	-	-
Horiz. %	-48.72%	-87.37%	-65.15%	-237.86%	554.38%	157.04%	100.00%	-
EY	6.06	3.38	4.53	1.24	-0.53	-1.88	-2.95	-
YoY %	79.29%	-25.39%	265.32%	333.96%	71.81%	36.27%	-	-
Horiz. %	-205.42%	-114.58%	-153.56%	-42.03%	17.97%	63.73%	100.00%	-
DY	2.10	1.31	1.64	1.46	1.12	1.14	1.67	16.42%
YoY %	60.31%	-20.12%	12.33%	30.36%	-1.75%	-31.74%	-	-
Horiz. %	125.75%	78.44%	98.20%	87.43%	67.07%	68.26%	100.00%	-
P/NAPS	2.64	3.94	2.24	1.61	1.85	1.34	1.11	77.71%
YoY %	-32.99%	75.89%	39.13%	-12.97%	38.06%	20.72%	-	-
Horiz. %	237.84%	354.95%	201.80%	145.05%	166.67%	120.72%	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