[SCGM] QoQ TTM Result on 31-Oct-2017 [#2]

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
TTM Result
Revenue	209,559	207,417	212,093	204,664	194,573	178,785	158,365	20.59%
YoY %	1.03%	-2.20%	3.63%	5.19%	8.83%	12.89%	-	-
Horiz. %	132.33%	130.97%	133.93%	129.24%	122.86%	112.89%	100.00%	-
PBT	13,931	19,126	24,848	26,446	26,876	26,604	25,097	-32.53%
YoY %	-27.16%	-23.03%	-6.04%	-1.60%	1.02%	6.00%	-	-
Horiz. %	55.51%	76.21%	99.01%	105.38%	107.09%	106.00%	100.00%	-
Tax	-2,065	-2,731	-3,519	-3,534	-3,795	-3,603	-3,718	-32.50%
YoY %	24.39%	22.39%	0.42%	6.88%	-5.33%	3.09%	-	-
Horiz. %	55.54%	73.45%	94.65%	95.05%	102.07%	96.91%	100.00%	-
NP	11,866	16,395	21,329	22,912	23,081	23,001	21,379	-32.53%
YoY %	-27.62%	-23.13%	-6.91%	-0.73%	0.35%	7.59%	-	-
Horiz. %	55.50%	76.69%	99.77%	107.17%	107.96%	107.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,866	16,395	21,329	22,912	23,081	23,001	21,379	-32.53%
YoY %	-27.62%	-23.13%	-6.91%	-0.73%	0.35%	7.59%	-	-
Horiz. %	55.50%	76.69%	99.77%	107.17%	107.96%	107.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.82%	14.28%	14.16%	13.36%	14.12%	13.54%	14.81%	-
YoY %	3.78%	0.85%	5.99%	-5.38%	4.28%	-8.58%	-	-
Horiz. %	100.07%	96.42%	95.61%	90.21%	95.34%	91.42%	100.00%	-
Total Cost	197,693	191,022	190,764	181,752	171,492	155,784	136,986	27.79%
YoY %	3.49%	0.14%	4.96%	5.98%	10.08%	13.72%	-	-
Horiz. %	144.32%	139.45%	139.26%	132.68%	125.19%	113.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	165,485	167,339	170,585	167,968	167,488	160,930	120,916	23.33%
YoY %	-1.11%	-1.90%	1.56%	0.29%	4.08%	33.09%	-	-
Horiz. %	136.86%	138.39%	141.08%	138.91%	138.52%	133.09%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Dividend
Div	9,633	10,847	10,791	10,532	10,292	10,752	10,559	-5.95%
YoY %	-11.19%	0.52%	2.46%	2.33%	-4.28%	1.83%	-	-
Horiz. %	91.23%	102.73%	102.20%	99.74%	97.47%	101.83%	100.00%	-
Div Payout %	81.19%	66.17%	50.60%	45.97%	44.59%	46.75%	49.39%	-
YoY %	22.70%	30.77%	10.07%	3.09%	-4.62%	-5.35%	-	-
Horiz. %	164.39%	133.97%	102.45%	93.08%	90.28%	94.65%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Equity
Net Worth	165,485	167,339	170,585	167,968	167,488	160,930	120,916	23.33%
YoY %	-1.11%	-1.90%	1.56%	0.29%	4.08%	33.09%	-	-
Horiz. %	136.86%	138.39%	141.08%	138.91%	138.52%	133.09%	100.00%	-
NOSH	193,599	193,599	193,599	193,599	193,599	145,200	131,947	29.21%
YoY %	0.00%	0.00%	0.00%	0.00%	33.33%	10.04%	-	-
Horiz. %	146.72%	146.72%	146.72%	146.72%	146.72%	110.04%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Ratio Analysis
NP Margin	5.66%	7.90%	10.06%	11.19%	11.86%	12.87%	13.50%	-
YoY %	-28.35%	-21.47%	-10.10%	-5.65%	-7.85%	-4.67%	-	-
Horiz. %	41.93%	58.52%	74.52%	82.89%	87.85%	95.33%	100.00%	-
ROE	7.17%	9.80%	12.50%	13.64%	13.78%	14.29%	17.68%	-
YoY %	-26.84%	-21.60%	-8.36%	-1.02%	-3.57%	-19.17%	-	-
Horiz. %	40.55%	55.43%	70.70%	77.15%	77.94%	80.83%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Per Share
RPS	108.71	107.59	109.77	106.60	134.00	126.09	120.02	-6.40%
YoY %	1.04%	-1.99%	2.97%	-20.45%	6.27%	5.06%	-	-
Horiz. %	90.58%	89.64%	91.46%	88.82%	111.65%	105.06%	100.00%	-
EPS	6.16	8.50	11.04	11.93	15.90	16.22	16.20	-47.60%
YoY %	-27.53%	-23.01%	-7.46%	-24.97%	-1.97%	0.12%	-	-
Horiz. %	38.02%	52.47%	68.15%	73.64%	98.15%	100.12%	100.00%	-
DPS	5.00	5.63	5.59	5.49	7.09	7.58	8.00	-26.96%
YoY %	-11.19%	0.72%	1.82%	-22.57%	-6.46%	-5.25%	-	-
Horiz. %	62.50%	70.38%	69.88%	68.62%	88.62%	94.75%	100.00%	-
NAPS	0.8585	0.868	0.8829	0.8749	1.1535	1.135	0.9164	-4.26%
YoY %	-1.09%	-1.69%	0.91%	-24.15%	1.63%	23.85%	-	-
Horiz. %	93.68%	94.72%	96.34%	95.47%	125.87%	123.85%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Adjusted Per Share Value based on latest NOSH - 193,599
RPS	108.24	107.14	109.55	105.72	100.50	92.35	81.80	20.59%
YoY %	1.03%	-2.20%	3.62%	5.19%	8.83%	12.90%	-	-
Horiz. %	132.32%	130.98%	133.92%	129.24%	122.86%	112.90%	100.00%	-
EPS	6.13	8.47	11.02	11.83	11.92	11.88	11.04	-32.51%
YoY %	-27.63%	-23.14%	-6.85%	-0.76%	0.34%	7.61%	-	-
Horiz. %	55.53%	76.72%	99.82%	107.16%	107.97%	107.61%	100.00%	-
DPS	4.98	5.60	5.57	5.44	5.32	5.55	5.45	-5.85%
YoY %	-11.07%	0.54%	2.39%	2.26%	-4.14%	1.83%	-	-
Horiz. %	91.38%	102.75%	102.20%	99.82%	97.61%	101.83%	100.00%	-
NAPS	0.8548	0.8644	0.8811	0.8676	0.8651	0.8313	0.6246	23.33%
YoY %	-1.11%	-1.90%	1.56%	0.29%	4.07%	33.09%	-	-
Horiz. %	136.86%	138.39%	141.07%	138.90%	138.50%	133.09%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	-
Price	1.40	1.50	2.29	2.88	3.13	4.05	3.40	-
P/RPS	1.29	1.39	2.09	2.70	2.34	3.21	2.83	-40.85%
YoY %	-7.19%	-33.49%	-22.59%	15.38%	-27.10%	13.43%	-	-
Horiz. %	45.58%	49.12%	73.85%	95.41%	82.69%	113.43%	100.00%	-
P/EPS	22.74	17.64	20.74	24.13	19.69	24.97	20.98	5.53%
YoY %	28.91%	-14.95%	-14.05%	22.55%	-21.15%	19.02%	-	-
Horiz. %	108.39%	84.08%	98.86%	115.01%	93.85%	119.02%	100.00%	-
EY	4.40	5.67	4.82	4.14	5.08	4.01	4.77	-5.25%
YoY %	-22.40%	17.63%	16.43%	-18.50%	26.68%	-15.93%	-	-
Horiz. %	92.24%	118.87%	101.05%	86.79%	106.50%	84.07%	100.00%	-
DY	3.57	3.75	2.44	1.90	2.26	1.87	2.35	32.25%
YoY %	-4.80%	53.69%	28.42%	-15.93%	20.86%	-20.43%	-	-
Horiz. %	151.91%	159.57%	103.83%	80.85%	96.17%	79.57%	100.00%	-
P/NAPS	1.63	1.73	2.59	3.29	2.71	3.57	3.71	-42.29%
YoY %	-5.78%	-33.20%	-21.28%	21.40%	-24.09%	-3.77%	-	-
Horiz. %	43.94%	46.63%	69.81%	88.68%	73.05%	96.23%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Price Multiplier on Announcement Date
Date	20/09/18	02/07/18	13/03/18	07/12/17	07/09/17	21/06/17	15/03/17	-
Price	1.42	1.37	1.90	2.72	3.02	4.09	3.82	-
P/RPS	1.31	1.27	1.73	2.55	2.25	3.24	3.18	-44.72%
YoY %	3.15%	-26.59%	-32.16%	13.33%	-30.56%	1.89%	-	-
Horiz. %	41.19%	39.94%	54.40%	80.19%	70.75%	101.89%	100.00%	-
P/EPS	23.07	16.11	17.21	22.79	19.00	25.21	23.58	-1.45%
YoY %	43.20%	-6.39%	-24.48%	19.95%	-24.63%	6.91%	-	-
Horiz. %	97.84%	68.32%	72.99%	96.65%	80.58%	106.91%	100.00%	-
EY	4.34	6.21	5.81	4.39	5.26	3.97	4.24	1.57%
YoY %	-30.11%	6.88%	32.35%	-16.54%	32.49%	-6.37%	-	-
Horiz. %	102.36%	146.46%	137.03%	103.54%	124.06%	93.63%	100.00%	-
DY	3.52	4.11	2.94	2.02	2.35	1.85	2.09	41.69%
YoY %	-14.36%	39.80%	45.54%	-14.04%	27.03%	-11.48%	-	-
Horiz. %	168.42%	196.65%	140.67%	96.65%	112.44%	88.52%	100.00%	-
P/NAPS	1.65	1.58	2.15	3.11	2.62	3.60	4.17	-46.19%
YoY %	4.43%	-26.51%	-30.87%	18.70%	-27.22%	-13.67%	-	-
Horiz. %	39.57%	37.89%	51.56%	74.58%	62.83%	86.33%	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 - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:00:00

EMA 5

30 Mins

BUY

2024-07-03 15:25:00

EMA 5

5 Mins

BUY

2024-07-03 15:25:00

ADX

5 Mins

BUY

2024-07-03 15:25:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-07-03 15:20:00

EMA 5

10 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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

965

MPI

MALAYSIAN PACIFIC INDUSTRIES

957

SALCON

SALCON BHD

949

HLIND

HONG LEONG INDUSTRIES BHD

914

YTLPOWR

YTL POWER INTERNATIONAL BHD

830

JCY

JCY INTERNATIONAL BERHAD

815

GENTING

GENTING BHD

708

PBBANK

PUBLIC BANK BHD

562

NOTION

NOTION VTEC BHD

552

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

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