[SCGM] YoY Annual (Unaudited) Result on 30-Apr-2017 [#4]

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Annual (Unaudited) Result
Revenue	210,483	219,569	207,417	178,785	133,505	106,632	100,300	13.13%
YoY %	-4.14%	5.86%	16.01%	33.92%	25.20%	6.31%	-	-
Horiz. %	209.85%	218.91%	206.80%	178.25%	133.11%	106.31%	100.00%	-
PBT	15,880	-1,686	19,126	26,604	25,757	20,607	15,006	0.94%
YoY %	1,041.87%	-108.82%	-28.11%	3.29%	24.99%	37.33%	-	-
Horiz. %	105.82%	-11.24%	127.46%	177.29%	171.64%	137.33%	100.00%	-
Tax	1,397	-3,433	-2,731	-3,603	-5,563	-5,150	-3,516	-
YoY %	140.69%	-25.70%	24.20%	35.23%	-8.02%	-46.47%	-	-
Horiz. %	-39.73%	97.64%	77.67%	102.47%	158.22%	146.47%	100.00%	-
NP	17,277	-5,119	16,395	23,001	20,194	15,457	11,490	7.02%
YoY %	437.51%	-131.22%	-28.72%	13.90%	30.65%	34.53%	-	-
Horiz. %	150.37%	-44.55%	142.69%	200.18%	175.75%	134.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,277	-5,119	16,395	23,001	20,194	15,457	11,490	7.02%
YoY %	437.51%	-131.22%	-28.72%	13.90%	30.65%	34.53%	-	-
Horiz. %	150.37%	-44.55%	142.69%	200.18%	175.75%	134.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-8.80%	-	14.28%	13.54%	21.60%	24.99%	23.43%	-
YoY %	0.00%	-	5.47%	-37.31%	-13.57%	6.66%	-	-
Horiz. %	-37.56%	-	60.95%	57.79%	92.19%	106.66%	100.00%	-
Total Cost	193,206	224,688	191,022	155,784	113,311	91,175	88,810	13.81%
YoY %	-14.01%	17.62%	22.62%	37.48%	24.28%	2.66%	-	-
Horiz. %	217.55%	253.00%	215.09%	175.41%	127.59%	102.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	170,266	156,888	167,339	160,930	105,043	73,633	73,396	15.04%
YoY %	8.53%	-6.25%	3.98%	53.20%	42.66%	0.32%	-	-
Horiz. %	231.98%	213.76%	227.99%	219.26%	143.12%	100.32%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Dividend
Div	6,262	2,891	11,567	11,343	14,995	5,598	-	-
YoY %	116.60%	-75.01%	1.97%	-24.35%	167.86%	0.00%	-	-
Horiz. %	111.86%	51.64%	206.63%	202.63%	267.86%	100.00%	-	-
Div Payout %	36.25%	0.00%	70.55%	49.32%	74.26%	36.22%	-	-
YoY %	0.00%	0.00%	43.05%	-33.58%	105.02%	0.00%	-	-
Horiz. %	100.08%	0.00%	194.78%	136.17%	205.02%	100.00%	-	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Equity
Net Worth	170,266	156,888	167,339	160,930	105,043	73,633	73,396	15.04%
YoY %	8.53%	-6.25%	3.98%	53.20%	42.66%	0.32%	-	-
Horiz. %	231.98%	213.76%	227.99%	219.26%	143.12%	100.32%	100.00%	-
NOSH	193,599	193,599	193,599	145,200	124,962	79,984	80,013	15.85%
YoY %	0.00%	0.00%	33.33%	16.20%	56.23%	-0.04%	-	-
Horiz. %	241.96%	241.96%	241.96%	181.47%	156.18%	99.96%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Ratio Analysis
NP Margin	8.21%	-2.33%	7.90%	12.87%	15.13%	14.50%	11.46%	-
YoY %	452.36%	-129.49%	-38.62%	-14.94%	4.34%	26.53%	-	-
Horiz. %	71.64%	-20.33%	68.94%	112.30%	132.02%	126.53%	100.00%	-
ROE	10.15%	-3.26%	9.80%	14.29%	19.22%	20.99%	15.65%	-
YoY %	411.35%	-133.27%	-31.42%	-25.65%	-8.43%	34.12%	-	-
Horiz. %	64.86%	-20.83%	62.62%	91.31%	122.81%	134.12%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Per Share
RPS	109.23	113.91	107.59	126.09	106.84	133.32	125.35	-2.26%
YoY %	-4.11%	5.87%	-14.67%	18.02%	-19.86%	6.36%	-	-
Horiz. %	87.14%	90.87%	85.83%	100.59%	85.23%	106.36%	100.00%	-
EPS	8.97	-2.66	9.07	17.12	16.16	19.32	14.36	-7.53%
YoY %	437.22%	-129.33%	-47.02%	5.94%	-16.36%	34.54%	-	-
Horiz. %	62.47%	-18.52%	63.16%	119.22%	112.53%	134.54%	100.00%	-
DPS	3.25	1.50	6.00	8.00	12.00	7.00	0.00	-
YoY %	116.67%	-75.00%	-25.00%	-33.33%	71.43%	0.00%	-	-
Horiz. %	46.43%	21.43%	85.71%	114.29%	171.43%	100.00%	-	-
NAPS	0.8836	0.8139	0.868	1.135	0.8406	0.9206	0.9173	-0.62%
YoY %	8.56%	-6.23%	-23.52%	35.02%	-8.69%	0.36%	-	-
Horiz. %	96.33%	88.73%	94.63%	123.73%	91.64%	100.36%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Adjusted Per Share Value based on latest NOSH - 145,200
RPS	108.72	113.41	107.14	92.35	68.96	55.08	51.81	13.13%
YoY %	-4.14%	5.85%	16.02%	33.92%	25.20%	6.31%	-	-
Horiz. %	209.84%	218.90%	206.79%	178.25%	133.10%	106.31%	100.00%	-
EPS	8.92	-2.64	8.47	11.88	10.43	7.98	5.93	7.03%
YoY %	437.88%	-131.17%	-28.70%	13.90%	30.70%	34.57%	-	-
Horiz. %	150.42%	-44.52%	142.83%	200.34%	175.89%	134.57%	100.00%	-
DPS	3.23	1.49	5.97	5.86	7.75	2.89	0.00	-
YoY %	116.78%	-75.04%	1.88%	-24.39%	168.17%	0.00%	-	-
Horiz. %	111.76%	51.56%	206.57%	202.77%	268.17%	100.00%	-	-
NAPS	0.8795	0.8104	0.8644	0.8313	0.5426	0.3803	0.3791	15.04%
YoY %	8.53%	-6.25%	3.98%	53.21%	42.68%	0.32%	-	-
Horiz. %	232.00%	213.77%	228.01%	219.28%	143.13%	100.32%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/20	30/04/19	30/04/18	28/04/17	29/04/16	30/04/15	30/04/14	-
Price	1.45	0.99	1.50	4.05	2.96	2.72	1.47	-
P/RPS	1.33	0.87	1.39	3.21	2.77	2.04	1.17	2.15%
YoY %	52.87%	-37.41%	-56.70%	15.88%	35.78%	74.36%	-	-
Horiz. %	113.68%	74.36%	118.80%	274.36%	236.75%	174.36%	100.00%	-
P/EPS	16.17	-37.28	17.64	24.97	18.32	14.08	10.24	7.90%
YoY %	143.37%	-311.34%	-29.36%	36.30%	30.11%	37.50%	-	-
Horiz. %	157.91%	-364.06%	172.27%	243.85%	178.91%	137.50%	100.00%	-
EY	6.18	-2.68	5.67	4.01	5.46	7.10	9.77	-7.34%
YoY %	330.60%	-147.27%	41.40%	-26.56%	-23.10%	-27.33%	-	-
Horiz. %	63.25%	-27.43%	58.03%	41.04%	55.89%	72.67%	100.00%	-
DY	2.24	1.52	4.00	1.98	4.05	2.57	0.00	-
YoY %	47.37%	-62.00%	102.02%	-51.11%	57.59%	0.00%	-	-
Horiz. %	87.16%	59.14%	155.64%	77.04%	157.59%	100.00%	-	-
P/NAPS	1.64	1.22	1.73	3.57	3.52	2.95	1.60	0.41%
YoY %	34.43%	-29.48%	-51.54%	1.42%	19.32%	84.38%	-	-
Horiz. %	102.50%	76.25%	108.12%	223.12%	220.00%	184.38%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Price Multiplier on Announcement Date
Date	29/06/20	27/06/19	02/07/18	21/06/17	23/06/16	22/06/15	23/06/14	-
Price	1.98	0.90	1.37	4.09	3.61	3.37	2.04	-
P/RPS	1.81	0.79	1.27	3.24	3.38	2.53	1.63	1.75%
YoY %	129.11%	-37.80%	-60.80%	-4.14%	33.60%	55.21%	-	-
Horiz. %	111.04%	48.47%	77.91%	198.77%	207.36%	155.21%	100.00%	-
P/EPS	22.08	-33.89	16.11	25.21	22.34	17.44	14.21	7.61%
YoY %	165.15%	-310.37%	-36.10%	12.85%	28.10%	22.73%	-	-
Horiz. %	155.38%	-238.49%	113.37%	177.41%	157.21%	122.73%	100.00%	-
EY	4.53	-2.95	6.21	3.97	4.48	5.73	7.04	-7.07%
YoY %	253.56%	-147.50%	56.42%	-11.38%	-21.82%	-18.61%	-	-
Horiz. %	64.35%	-41.90%	88.21%	56.39%	63.64%	81.39%	100.00%	-
DY	1.64	1.67	4.38	1.96	3.32	2.08	0.00	-
YoY %	-1.80%	-61.87%	123.47%	-40.96%	59.62%	0.00%	-	-
Horiz. %	78.85%	80.29%	210.58%	94.23%	159.62%	100.00%	-	-
P/NAPS	2.24	1.11	1.58	3.60	4.29	3.66	2.22	0.14%
YoY %	101.80%	-29.75%	-56.11%	-16.08%	17.21%	64.86%	-	-
Horiz. %	100.90%	50.00%	71.17%	162.16%	193.24%	164.86%	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