[SCGM] YoY Annualized Quarter Result on 31-Jul-2018 [#1]

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Annualized Quarter Result
Revenue	277,208	228,892	222,644	223,224	214,656	151,504	118,548	15.19%
YoY %	21.11%	2.81%	-0.26%	3.99%	41.68%	27.80%	-	-
Horiz. %	233.84%	193.08%	187.81%	188.30%	181.07%	127.80%	100.00%	-
PBT	39,520	34,696	8,820	6,052	26,832	25,744	23,744	8.85%
YoY %	13.90%	293.38%	45.74%	-77.44%	4.23%	8.42%	-	-
Horiz. %	166.44%	146.13%	37.15%	25.49%	113.01%	108.42%	100.00%	-
Tax	-6,364	-1,632	-24	-1,800	-4,464	-3,696	-4,200	7.16%
YoY %	-289.95%	-6,700.00%	98.67%	59.68%	-20.78%	12.00%	-	-
Horiz. %	151.52%	38.86%	0.57%	42.86%	106.29%	88.00%	100.00%	-
NP	33,156	33,064	8,796	4,252	22,368	22,048	19,544	9.20%
YoY %	0.28%	275.90%	106.87%	-80.99%	1.45%	12.81%	-	-
Horiz. %	169.65%	169.18%	45.01%	21.76%	114.45%	112.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,156	33,064	8,796	4,252	22,368	22,048	19,544	9.20%
YoY %	0.28%	275.90%	106.87%	-80.99%	1.45%	12.81%	-	-
Horiz. %	169.65%	169.18%	45.01%	21.76%	114.45%	112.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.10%	4.70%	0.27%	29.74%	16.64%	14.36%	17.69%	-
YoY %	242.55%	1,640.74%	-99.09%	78.73%	15.88%	-18.82%	-	-
Horiz. %	91.01%	26.57%	1.53%	168.12%	94.06%	81.18%	100.00%	-
Total Cost	244,052	195,828	213,848	218,972	192,288	129,456	99,004	16.21%
YoY %	24.63%	-8.43%	-2.34%	13.88%	48.54%	30.76%	-	-
Horiz. %	246.51%	197.80%	216.00%	221.17%	194.22%	130.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	194,794	175,519	158,550	165,485	167,488	113,721	74,241	17.42%
YoY %	10.98%	10.70%	-4.19%	-1.20%	47.28%	53.18%	-	-
Horiz. %	262.38%	236.42%	213.56%	222.90%	225.60%	153.18%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Dividend
Div	15,404	13,094	1,926	3,855	8,712	10,549	15,993	-0.62%
YoY %	17.64%	579.85%	-50.04%	-55.75%	-17.41%	-34.04%	-	-
Horiz. %	96.32%	81.87%	12.04%	24.10%	54.47%	65.96%	100.00%	-
Div Payout %	46.46%	39.60%	21.91%	90.67%	38.95%	47.85%	81.83%	-
YoY %	17.32%	80.74%	-75.84%	132.79%	-18.60%	-41.53%	-	-
Horiz. %	56.78%	48.39%	26.78%	110.80%	47.60%	58.47%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Equity
Net Worth	194,794	175,519	158,550	165,485	167,488	113,721	74,241	17.42%
YoY %	10.98%	10.70%	-4.19%	-1.20%	47.28%	53.18%	-	-
Horiz. %	262.38%	236.42%	213.56%	222.90%	225.60%	153.18%	100.00%	-
NOSH	193,599	193,599	193,599	193,599	193,599	131,866	79,967	15.86%
YoY %	0.00%	0.00%	0.00%	0.00%	46.81%	64.90%	-	-
Horiz. %	242.10%	242.10%	242.10%	242.10%	242.10%	164.90%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Ratio Analysis
NP Margin	11.96%	14.45%	3.95%	1.90%	10.42%	14.55%	16.49%	-
YoY %	-17.23%	265.82%	107.89%	-81.77%	-28.38%	-11.76%	-	-
Horiz. %	72.53%	87.63%	23.95%	11.52%	63.19%	88.24%	100.00%	-
ROE	17.02%	18.84%	5.55%	2.57%	13.35%	19.39%	26.32%	-
YoY %	-9.66%	239.46%	115.95%	-80.75%	-31.15%	-26.33%	-	-
Horiz. %	64.67%	71.58%	21.09%	9.76%	50.72%	73.67%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Per Share
RPS	143.96	118.87	115.54	115.80	147.83	114.89	148.25	-0.48%
YoY %	21.11%	2.88%	-0.22%	-21.67%	28.67%	-22.50%	-	-
Horiz. %	97.11%	80.18%	77.94%	78.11%	99.72%	77.50%	100.00%	-
EPS	17.20	17.16	4.56	2.20	15.40	16.72	24.44	-5.68%
YoY %	0.23%	276.32%	107.27%	-85.71%	-7.89%	-31.59%	-	-
Horiz. %	70.38%	70.21%	18.66%	9.00%	63.01%	68.41%	100.00%	-
DPS	8.00	6.80	1.00	2.00	6.00	8.00	20.00	-14.15%
YoY %	17.65%	580.00%	-50.00%	-66.67%	-25.00%	-60.00%	-	-
Horiz. %	40.00%	34.00%	5.00%	10.00%	30.00%	40.00%	100.00%	-
NAPS	1.0116	0.9115	0.8228	0.8585	1.1535	0.8624	0.9284	1.43%
YoY %	10.98%	10.78%	-4.16%	-25.57%	33.75%	-7.11%	-	-
Horiz. %	108.96%	98.18%	88.63%	92.47%	124.25%	92.89%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Adjusted Per Share Value based on latest NOSH - 193,599
RPS	143.19	118.23	115.00	115.30	110.88	78.26	61.23	15.19%
YoY %	21.11%	2.81%	-0.26%	3.99%	41.68%	27.81%	-	-
Horiz. %	233.86%	193.09%	187.82%	188.31%	181.09%	127.81%	100.00%	-
EPS	17.13	17.08	4.54	2.20	11.55	11.39	10.10	9.19%
YoY %	0.29%	276.21%	106.36%	-80.95%	1.40%	12.77%	-	-
Horiz. %	169.60%	169.11%	44.95%	21.78%	114.36%	112.77%	100.00%	-
DPS	7.96	6.76	1.00	1.99	4.50	5.45	8.26	-0.61%
YoY %	17.75%	576.00%	-49.75%	-55.78%	-17.43%	-34.02%	-	-
Horiz. %	96.37%	81.84%	12.11%	24.09%	54.48%	65.98%	100.00%	-
NAPS	1.0062	0.9066	0.819	0.8548	0.8651	0.5874	0.3835	17.42%
YoY %	10.99%	10.70%	-4.19%	-1.19%	47.28%	53.17%	-	-
Horiz. %	262.37%	236.40%	213.56%	222.89%	225.58%	153.17%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	-
Price	2.32	3.04	0.815	1.40	3.13	3.50	3.77	-
P/RPS	1.61	2.56	0.71	1.21	2.12	3.05	2.54	-7.31%
YoY %	-37.11%	260.56%	-41.32%	-42.92%	-30.49%	20.08%	-	-
Horiz. %	63.39%	100.79%	27.95%	47.64%	83.46%	120.08%	100.00%	-
P/EPS	13.47	17.70	17.85	63.47	20.32	20.93	15.43	-2.23%
YoY %	-23.90%	-0.84%	-71.88%	212.35%	-2.91%	35.64%	-	-
Horiz. %	87.30%	114.71%	115.68%	411.34%	131.69%	135.64%	100.00%	-
EY	7.42	5.65	5.60	1.58	4.92	4.78	6.48	2.28%
YoY %	31.33%	0.89%	254.43%	-67.89%	2.93%	-26.23%	-	-
Horiz. %	114.51%	87.19%	86.42%	24.38%	75.93%	73.77%	100.00%	-
DY	3.45	2.24	1.23	1.43	1.92	2.29	5.31	-6.92%
YoY %	54.02%	82.11%	-13.99%	-25.52%	-16.16%	-56.87%	-	-
Horiz. %	64.97%	42.18%	23.16%	26.93%	36.16%	43.13%	100.00%	-
P/NAPS	2.29	3.34	0.99	1.63	2.71	4.06	4.06	-9.09%
YoY %	-31.44%	237.37%	-39.26%	-39.85%	-33.25%	0.00%	-	-
Horiz. %	56.40%	82.27%	24.38%	40.15%	66.75%	100.00%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Price Multiplier on Announcement Date
Date	28/09/21	28/09/20	24/09/19	20/09/18	07/09/17	02/09/16	18/08/15	-
Price	2.51	3.59	1.10	1.42	3.02	2.82	3.59	-
P/RPS	1.74	3.02	0.95	1.23	2.04	2.45	2.42	-5.34%
YoY %	-42.38%	217.89%	-22.76%	-39.71%	-16.73%	1.24%	-	-
Horiz. %	71.90%	124.79%	39.26%	50.83%	84.30%	101.24%	100.00%	-
P/EPS	14.58	20.91	24.10	64.37	19.60	16.87	14.69	-0.12%
YoY %	-30.27%	-13.24%	-62.56%	228.42%	16.18%	14.84%	-	-
Horiz. %	99.25%	142.34%	164.06%	438.19%	133.42%	114.84%	100.00%	-
EY	6.86	4.78	4.15	1.55	5.10	5.93	6.81	0.12%
YoY %	43.51%	15.18%	167.74%	-69.61%	-14.00%	-12.92%	-	-
Horiz. %	100.73%	70.19%	60.94%	22.76%	74.89%	87.08%	100.00%	-
DY	3.19	1.89	0.91	1.41	1.99	2.84	5.57	-8.86%
YoY %	68.78%	107.69%	-35.46%	-29.15%	-29.93%	-49.01%	-	-
Horiz. %	57.27%	33.93%	16.34%	25.31%	35.73%	50.99%	100.00%	-
P/NAPS	2.48	3.94	1.34	1.65	2.62	3.27	3.87	-7.14%
YoY %	-37.06%	194.03%	-18.79%	-37.02%	-19.88%	-15.50%	-	-
Horiz. %	64.08%	101.81%	34.63%	42.64%	67.70%	84.50%	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