[SCGM] QoQ TTM Result on 31-Jan-2022 [#3]

	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	CAGR
TTM Result
Revenue	234,435	285,488	284,696	278,902	270,113	258,582	246,503	-3.28%
YoY %	-17.88%	0.28%	2.08%	3.25%	4.46%	4.90%	-	-
Horiz. %	95.10%	115.82%	115.49%	113.14%	109.58%	104.90%	100.00%	-
PBT	320,389	34,827	38,022	37,064	37,465	38,333	37,127	319.07%
YoY %	819.94%	-8.40%	2.58%	-1.07%	-2.26%	3.25%	-	-
Horiz. %	862.95%	93.81%	102.41%	99.83%	100.91%	103.25%	100.00%	-
Tax	-5,552	-7,301	-7,156	-7,045	-5,626	-4,709	-3,526	35.23%
YoY %	23.96%	-2.03%	-1.58%	-25.22%	-19.47%	-33.55%	-	-
Horiz. %	157.46%	207.06%	202.95%	199.80%	159.56%	133.55%	100.00%	-
NP	314,837	27,526	30,866	30,019	31,839	33,624	33,601	342.64%
YoY %	1,043.78%	-10.82%	2.82%	-5.72%	-5.31%	0.07%	-	-
Horiz. %	936.99%	81.92%	91.86%	89.34%	94.76%	100.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	314,837	27,526	30,866	30,019	31,839	33,624	33,601	342.64%
YoY %	1,043.78%	-10.82%	2.82%	-5.72%	-5.31%	0.07%	-	-
Horiz. %	936.99%	81.92%	91.86%	89.34%	94.76%	100.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.73%	20.96%	18.82%	19.01%	15.02%	12.28%	9.50%	-
YoY %	-91.75%	11.37%	-1.00%	26.56%	22.31%	29.26%	-	-
Horiz. %	18.21%	220.63%	198.11%	200.11%	158.11%	129.26%	100.00%	-
Total Cost	-80,402	257,962	253,830	248,883	238,274	224,958	212,902	-
YoY %	-131.17%	1.63%	1.99%	4.45%	5.92%	5.66%	-	-
Horiz. %	-37.76%	121.16%	119.22%	116.90%	111.92%	105.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	174,787	209,968	207,561	201,784	198,780	194,794	189,788	-5.32%
YoY %	-16.76%	1.16%	2.86%	1.51%	2.05%	2.64%	-	-
Horiz. %	92.10%	110.63%	109.36%	106.32%	104.74%	102.64%	100.00%	-

	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	CAGR
Dividend
Div	5,237	8,511	12,362	13,094	14,634	14,249	13,671	-47.16%
YoY %	-38.47%	-31.15%	-5.59%	-10.52%	2.70%	4.23%	-	-
Horiz. %	38.31%	62.26%	90.42%	95.78%	107.04%	104.23%	100.00%	-
Div Payout %	1.66%	30.92%	40.05%	43.62%	45.96%	42.38%	40.69%	-
YoY %	-94.63%	-22.80%	-8.18%	-5.09%	8.45%	4.15%	-	-
Horiz. %	4.08%	75.99%	98.43%	107.20%	112.95%	104.15%	100.00%	-

	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	CAGR
Equity
Net Worth	174,787	209,968	207,561	201,784	198,780	194,794	189,788	-5.32%
YoY %	-16.76%	1.16%	2.86%	1.51%	2.05%	2.64%	-	-
Horiz. %	92.10%	110.63%	109.36%	106.32%	104.74%	102.64%	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%	-

	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	CAGR
Ratio Analysis
NP Margin	134.30%	9.64%	10.84%	10.76%	11.79%	13.00%	13.63%	-
YoY %	1,293.15%	-11.07%	0.74%	-8.74%	-9.31%	-4.62%	-	-
Horiz. %	985.33%	70.73%	79.53%	78.94%	86.50%	95.38%	100.00%	-
ROE	180.13%	13.11%	14.87%	14.88%	16.02%	17.26%	17.70%	-
YoY %	1,273.99%	-11.84%	-0.07%	-7.12%	-7.18%	-2.49%	-	-
Horiz. %	1,017.68%	74.07%	84.01%	84.07%	90.51%	97.51%	100.00%	-

	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	CAGR
Per Share
RPS	121.75	148.26	147.85	144.84	140.27	134.29	128.01	-3.27%
YoY %	-17.88%	0.28%	2.08%	3.26%	4.45%	4.91%	-	-
Horiz. %	95.11%	115.82%	115.50%	113.15%	109.58%	104.91%	100.00%	-
EPS	163.50	14.29	16.03	15.59	16.53	17.46	17.45	342.63%
YoY %	1,044.16%	-10.85%	2.82%	-5.69%	-5.33%	0.06%	-	-
Horiz. %	936.96%	81.89%	91.86%	89.34%	94.73%	100.06%	100.00%	-
DPS	2.72	4.42	6.42	6.80	7.60	7.40	7.10	-47.15%
YoY %	-38.46%	-31.15%	-5.59%	-10.53%	2.70%	4.23%	-	-
Horiz. %	38.31%	62.25%	90.42%	95.77%	107.04%	104.23%	100.00%	-
NAPS	0.9077	1.0904	1.0779	1.0479	1.0323	1.0116	0.9856	-5.32%
YoY %	-16.76%	1.16%	2.86%	1.51%	2.05%	2.64%	-	-
Horiz. %	92.10%	110.63%	109.36%	106.32%	104.74%	102.64%	100.00%	-

	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	CAGR
Adjusted Per Share Value based on latest NOSH - 193,599
RPS	121.09	147.46	147.05	144.06	139.52	133.57	127.33	-3.28%
YoY %	-17.88%	0.28%	2.08%	3.25%	4.45%	4.90%	-	-
Horiz. %	95.10%	115.81%	115.49%	113.14%	109.57%	104.90%	100.00%	-
EPS	162.62	14.22	15.94	15.51	16.45	17.37	17.36	342.56%
YoY %	1,043.60%	-10.79%	2.77%	-5.71%	-5.30%	0.06%	-	-
Horiz. %	936.75%	81.91%	91.82%	89.34%	94.76%	100.06%	100.00%	-
DPS	2.71	4.40	6.39	6.76	7.56	7.36	7.06	-47.09%
YoY %	-38.41%	-31.14%	-5.47%	-10.58%	2.72%	4.25%	-	-
Horiz. %	38.39%	62.32%	90.51%	95.75%	107.08%	104.25%	100.00%	-
NAPS	0.9028	1.0846	1.0721	1.0423	1.0268	1.0062	0.9803	-5.32%
YoY %	-16.76%	1.17%	2.86%	1.51%	2.05%	2.64%	-	-
Horiz. %	92.09%	110.64%	109.36%	106.32%	104.74%	102.64%	100.00%	-

	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/22	29/07/22	29/04/22	31/01/22	29/10/21	30/07/21	30/04/21	-
Price	0.78	2.31	2.25	2.08	2.61	2.32	2.24	-
P/RPS	0.64	1.56	1.52	1.44	1.86	1.73	1.75	-48.76%
YoY %	-58.97%	2.63%	5.56%	-22.58%	7.51%	-1.14%	-	-
Horiz. %	36.57%	89.14%	86.86%	82.29%	106.29%	98.86%	100.00%	-
P/EPS	0.48	16.16	14.04	13.34	15.79	13.29	12.84	-88.75%
YoY %	-97.03%	15.10%	5.25%	-15.52%	18.81%	3.50%	-	-
Horiz. %	3.74%	125.86%	109.35%	103.89%	122.98%	103.50%	100.00%	-
EY	209.62	6.19	7.12	7.49	6.34	7.53	7.79	792.60%
YoY %	3,286.43%	-13.06%	-4.94%	18.14%	-15.80%	-3.34%	-	-
Horiz. %	2,690.89%	79.46%	91.40%	96.15%	81.39%	96.66%	100.00%	-
DY	3.49	1.91	2.85	3.27	2.91	3.19	3.17	6.60%
YoY %	82.72%	-32.98%	-12.84%	12.37%	-8.78%	0.63%	-	-
Horiz. %	110.09%	60.25%	89.91%	103.15%	91.80%	100.63%	100.00%	-
P/NAPS	0.86	2.12	2.09	1.98	2.53	2.29	2.27	-47.54%
YoY %	-59.43%	1.44%	5.56%	-21.74%	10.48%	0.88%	-	-
Horiz. %	37.89%	93.39%	92.07%	87.22%	111.45%	100.88%	100.00%	-

	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	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	28/06/21	-
Price	0.50	0.815	2.29	2.18	2.42	2.51	2.45	-
P/RPS	0.41	0.55	1.55	1.51	1.73	1.87	1.91	-64.04%
YoY %	-25.45%	-64.52%	2.65%	-12.72%	-7.49%	-2.09%	-	-
Horiz. %	21.47%	28.80%	81.15%	79.06%	90.58%	97.91%	100.00%	-
P/EPS	0.31	5.70	14.29	13.98	14.64	14.37	14.04	-92.07%
YoY %	-94.56%	-60.11%	2.22%	-4.51%	1.88%	2.35%	-	-
Horiz. %	2.21%	40.60%	101.78%	99.57%	104.27%	102.35%	100.00%	-
EY	327.00	17.54	7.00	7.15	6.83	6.96	7.12	1173.55%
YoY %	1,764.31%	150.57%	-2.10%	4.69%	-1.87%	-2.25%	-	-
Horiz. %	4,592.70%	246.35%	98.31%	100.42%	95.93%	97.75%	100.00%	-
DY	5.44	5.42	2.80	3.12	3.14	2.95	2.90	51.92%
YoY %	0.37%	93.57%	-10.26%	-0.64%	6.44%	1.72%	-	-
Horiz. %	187.59%	186.90%	96.55%	107.59%	108.28%	101.72%	100.00%	-
P/NAPS	0.55	0.75	2.12	2.08	2.34	2.48	2.49	-63.35%
YoY %	-26.67%	-64.62%	1.92%	-11.11%	-5.65%	-0.40%	-	-
Horiz. %	22.09%	30.12%	85.14%	83.53%	93.98%	99.60%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

New IPO: FARM PRICE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-04-29 14:50:00

EMA 5

10 Mins

SELL

2024-04-29 14:50:00

EMA 5

5 Mins

SELL

2024-04-29 14:50:00

MACD/RSI

5 Mins

SELL

2024-04-29 12:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-04-29 10:45:00

EMA 5

5 Mins

BUY

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 >

TASCO

TASCO BERHAD

1000

OPENSYS

OPENSYS (M) BHD

857

PTRANS

PERAK TRANSIT BERHAD

555

MPI

MALAYSIAN PACIFIC INDUSTRIES

554

YTLPOWR

YTL POWER INTERNATIONAL BHD

541

HLIND

HONG LEONG INDUSTRIES BHD

526

MYEG

MY E.G. SERVICES BHD

433

YTL

YTL CORPORATION BHD

359

CAPITALA

CAPITAL A BERHAD

320

SAPNRG

SAPURA ENERGY BERHAD

255

Daily Stocks

HSI-CVZ

0.175

+0.005

262,507,200

HSI-HUS

0.085

-0.005

200,576,100

MYEG

0.90

-0.015

161,622,100

TWL

0.03

0.00

93,375,700

BPURI

0.075

0.00

76,132,600

CAPITALA

0.78

+0.045

57,253,100

TOPGLOV

0.88

+0.05

48,470,800

0.115

+0.005

42,968,700

YTL

3.20

+0.17

41,506,300

YTLPOWR

4.81

+0.39

39,699,600

More active Stocks

HUMEIND-LA

3.90

+0.40

8,700

YTLPOWR

4.81

+0.39

39,699,600

APOLLO

6.87

+0.38

139,400

MPI

29.88

+0.38

15,600

YTLPOWR-C36

1.03

+0.205

559,200

YTLPOWR-C30

1.76

+0.20

3,000

PBA

2.00

+0.18

2,941,500

HSI-CXD

1.27

+0.18

610,000

HLBANK

19.44

+0.18

155,300

YTL

3.20

+0.17

41,506,300

More gainer Stocks

HSI-HS4

0.24

-0.24

26,100

HSI-HUZ

0.50

-0.22

50,500

HSI-HS3

0.385

-0.22

7,800

AIRPORT

10.00

-0.20

2,240,200

UTDPLT

24.70

-0.20

392,600

NESTLE

127.00

-0.20

43,700

PETDAG

21.64

-0.20

26,200

KLCC

7.54

-0.17

29,300

DLADY

34.04

-0.16

10,800

MALPAC

0.905

-0.125

5,000

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