[SCGM] QoQ TTM Result on 31-Oct-2021 [#2]

	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	CAGR
TTM Result
Revenue	285,488	284,696	278,902	270,113	258,582	246,503	230,421	15.40%
YoY %	0.28%	2.08%	3.25%	4.46%	4.90%	6.98%	-	-
Horiz. %	123.90%	123.55%	121.04%	117.23%	112.22%	106.98%	100.00%	-
PBT	34,827	38,022	37,064	37,465	38,333	37,127	33,204	3.24%
YoY %	-8.40%	2.58%	-1.07%	-2.26%	3.25%	11.81%	-	-
Horiz. %	104.89%	114.51%	111.63%	112.83%	115.45%	111.81%	100.00%	-
Tax	-7,301	-7,156	-7,045	-5,626	-4,709	-3,526	-361	646.40%
YoY %	-2.03%	-1.58%	-25.22%	-19.47%	-33.55%	-876.73%	-	-
Horiz. %	2,022.44%	1,982.27%	1,951.52%	1,558.45%	1,304.43%	976.73%	100.00%	-
NP	27,526	30,866	30,019	31,839	33,624	33,601	32,843	-11.13%
YoY %	-10.82%	2.82%	-5.72%	-5.31%	0.07%	2.31%	-	-
Horiz. %	83.81%	93.98%	91.40%	96.94%	102.38%	102.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,526	30,866	30,019	31,839	33,624	33,601	32,843	-11.13%
YoY %	-10.82%	2.82%	-5.72%	-5.31%	0.07%	2.31%	-	-
Horiz. %	83.81%	93.98%	91.40%	96.94%	102.38%	102.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.96%	18.82%	19.01%	15.02%	12.28%	9.50%	1.09%	-
YoY %	11.37%	-1.00%	26.56%	22.31%	29.26%	771.56%	-	-
Horiz. %	1,922.94%	1,726.61%	1,744.04%	1,377.98%	1,126.61%	871.56%	100.00%	-
Total Cost	257,962	253,830	248,883	238,274	224,958	212,902	197,578	19.51%
YoY %	1.63%	1.99%	4.45%	5.92%	5.66%	7.76%	-	-
Horiz. %	130.56%	128.47%	125.97%	120.60%	113.86%	107.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	209,968	207,561	201,784	198,780	194,794	189,788	186,399	8.28%
YoY %	1.16%	2.86%	1.51%	2.05%	2.64%	1.82%	-	-
Horiz. %	112.64%	111.35%	108.25%	106.64%	104.50%	101.82%	100.00%	-

	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	CAGR
Dividend
Div	8,511	12,362	13,094	14,634	14,249	13,671	13,288	-25.75%
YoY %	-31.15%	-5.59%	-10.52%	2.70%	4.23%	2.88%	-	-
Horiz. %	64.05%	93.03%	98.54%	110.13%	107.23%	102.88%	100.00%	-
Div Payout %	30.92%	40.05%	43.62%	45.96%	42.38%	40.69%	40.46%	-
YoY %	-22.80%	-8.18%	-5.09%	8.45%	4.15%	0.57%	-	-
Horiz. %	76.42%	98.99%	107.81%	113.59%	104.75%	100.57%	100.00%	-

	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	CAGR
Equity
Net Worth	209,968	207,561	201,784	198,780	194,794	189,788	186,399	8.28%
YoY %	1.16%	2.86%	1.51%	2.05%	2.64%	1.82%	-	-
Horiz. %	112.64%	111.35%	108.25%	106.64%	104.50%	101.82%	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%	-

	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	CAGR
Ratio Analysis
NP Margin	9.64%	10.84%	10.76%	11.79%	13.00%	13.63%	14.25%	-
YoY %	-11.07%	0.74%	-8.74%	-9.31%	-4.62%	-4.35%	-	-
Horiz. %	67.65%	76.07%	75.51%	82.74%	91.23%	95.65%	100.00%	-
ROE	13.11%	14.87%	14.88%	16.02%	17.26%	17.70%	17.62%	-
YoY %	-11.84%	-0.07%	-7.12%	-7.18%	-2.49%	0.45%	-	-
Horiz. %	74.40%	84.39%	84.45%	90.92%	97.96%	100.45%	100.00%	-

	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	CAGR
Per Share
RPS	148.26	147.85	144.84	140.27	134.29	128.01	119.66	15.40%
YoY %	0.28%	2.08%	3.26%	4.45%	4.91%	6.98%	-	-
Horiz. %	123.90%	123.56%	121.04%	117.22%	112.23%	106.98%	100.00%	-
EPS	14.29	16.03	15.59	16.53	17.46	17.45	17.06	-11.16%
YoY %	-10.85%	2.82%	-5.69%	-5.33%	0.06%	2.29%	-	-
Horiz. %	83.76%	93.96%	91.38%	96.89%	102.34%	102.29%	100.00%	-
DPS	4.42	6.42	6.80	7.60	7.40	7.10	6.90	-25.75%
YoY %	-31.15%	-5.59%	-10.53%	2.70%	4.23%	2.90%	-	-
Horiz. %	64.06%	93.04%	98.55%	110.14%	107.25%	102.90%	100.00%	-
NAPS	1.0904	1.0779	1.0479	1.0323	1.0116	0.9856	0.968	8.28%
YoY %	1.16%	2.86%	1.51%	2.05%	2.64%	1.82%	-	-
Horiz. %	112.64%	111.35%	108.25%	106.64%	104.50%	101.82%	100.00%	-

	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	CAGR
Adjusted Per Share Value based on latest NOSH - 193,599
RPS	147.46	147.05	144.06	139.52	133.57	127.33	119.02	15.40%
YoY %	0.28%	2.08%	3.25%	4.45%	4.90%	6.98%	-	-
Horiz. %	123.90%	123.55%	121.04%	117.22%	112.22%	106.98%	100.00%	-
EPS	14.22	15.94	15.51	16.45	17.37	17.36	16.96	-11.11%
YoY %	-10.79%	2.77%	-5.71%	-5.30%	0.06%	2.36%	-	-
Horiz. %	83.84%	93.99%	91.45%	96.99%	102.42%	102.36%	100.00%	-
DPS	4.40	6.39	6.76	7.56	7.36	7.06	6.86	-25.68%
YoY %	-31.14%	-5.47%	-10.58%	2.72%	4.25%	2.92%	-	-
Horiz. %	64.14%	93.15%	98.54%	110.20%	107.29%	102.92%	100.00%	-
NAPS	1.0846	1.0721	1.0423	1.0268	1.0062	0.9803	0.9628	8.28%
YoY %	1.17%	2.86%	1.51%	2.05%	2.64%	1.82%	-	-
Horiz. %	112.65%	111.35%	108.26%	106.65%	104.51%	101.82%	100.00%	-

	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/22	29/04/22	31/01/22	29/10/21	30/07/21	30/04/21	29/01/21	-
Price	2.31	2.25	2.08	2.61	2.32	2.24	2.18	-
P/RPS	1.56	1.52	1.44	1.86	1.73	1.75	1.82	-9.79%
YoY %	2.63%	5.56%	-22.58%	7.51%	-1.14%	-3.85%	-	-
Horiz. %	85.71%	83.52%	79.12%	102.20%	95.05%	96.15%	100.00%	-
P/EPS	16.16	14.04	13.34	15.79	13.29	12.84	12.78	16.98%
YoY %	15.10%	5.25%	-15.52%	18.81%	3.50%	0.47%	-	-
Horiz. %	126.45%	109.86%	104.38%	123.55%	103.99%	100.47%	100.00%	-
EY	6.19	7.12	7.49	6.34	7.53	7.79	7.82	-14.46%
YoY %	-13.06%	-4.94%	18.14%	-15.80%	-3.34%	-0.38%	-	-
Horiz. %	79.16%	91.05%	95.78%	81.07%	96.29%	99.62%	100.00%	-
DY	1.91	2.85	3.27	2.91	3.19	3.17	3.17	-28.72%
YoY %	-32.98%	-12.84%	12.37%	-8.78%	0.63%	0.00%	-	-
Horiz. %	60.25%	89.91%	103.15%	91.80%	100.63%	100.00%	100.00%	-
P/NAPS	2.12	2.09	1.98	2.53	2.29	2.27	2.25	-3.90%
YoY %	1.44%	5.56%	-21.74%	10.48%	0.88%	0.89%	-	-
Horiz. %	94.22%	92.89%	88.00%	112.44%	101.78%	100.89%	100.00%	-

	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	CAGR
Price Multiplier on Announcement Date
Date	28/09/22	29/06/22	29/03/22	28/12/21	28/09/21	28/06/21	29/03/21	-
Price	0.815	2.29	2.18	2.42	2.51	2.45	1.86	-
P/RPS	0.55	1.55	1.51	1.73	1.87	1.91	1.55	-49.97%
YoY %	-64.52%	2.65%	-12.72%	-7.49%	-2.09%	23.23%	-	-
Horiz. %	35.48%	100.00%	97.42%	111.61%	120.65%	123.23%	100.00%	-
P/EPS	5.70	14.29	13.98	14.64	14.37	14.04	10.91	-35.20%
YoY %	-60.11%	2.22%	-4.51%	1.88%	2.35%	28.69%	-	-
Horiz. %	52.25%	130.98%	128.14%	134.19%	131.71%	128.69%	100.00%	-
EY	17.54	7.00	7.15	6.83	6.96	7.12	9.17	54.27%
YoY %	150.57%	-2.10%	4.69%	-1.87%	-2.25%	-22.36%	-	-
Horiz. %	191.28%	76.34%	77.97%	74.48%	75.90%	77.64%	100.00%	-
DY	5.42	2.80	3.12	3.14	2.95	2.90	3.71	28.84%
YoY %	93.57%	-10.26%	-0.64%	6.44%	1.72%	-21.83%	-	-
Horiz. %	146.09%	75.47%	84.10%	84.64%	79.51%	78.17%	100.00%	-
P/NAPS	0.75	2.12	2.08	2.34	2.48	2.49	1.92	-46.65%
YoY %	-64.62%	1.92%	-11.11%	-5.65%	-0.40%	29.69%	-	-
Horiz. %	39.06%	110.42%	108.33%	121.88%	129.17%	129.69%	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