[SCGM] YoY Annualized Quarter Result on 31-Jul-2019 [#1]

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Annualized Quarter Result
Revenue	280,376	277,208	228,892	222,644	223,224	214,656	151,504	10.79%
YoY %	1.14%	21.11%	2.81%	-0.26%	3.99%	41.68%	-	-
Horiz. %	185.06%	182.97%	151.08%	146.96%	147.34%	141.68%	100.00%	-
PBT	26,740	39,520	34,696	8,820	6,052	26,832	25,744	0.63%
YoY %	-32.34%	13.90%	293.38%	45.74%	-77.44%	4.23%	-	-
Horiz. %	103.87%	153.51%	134.77%	34.26%	23.51%	104.23%	100.00%	-
Tax	-6,944	-6,364	-1,632	-24	-1,800	-4,464	-3,696	11.07%
YoY %	-9.11%	-289.95%	-6,700.00%	98.67%	59.68%	-20.78%	-	-
Horiz. %	187.88%	172.19%	44.16%	0.65%	48.70%	120.78%	100.00%	-
NP	19,796	33,156	33,064	8,796	4,252	22,368	22,048	-1.77%
YoY %	-40.29%	0.28%	275.90%	106.87%	-80.99%	1.45%	-	-
Horiz. %	89.79%	150.38%	149.96%	39.89%	19.29%	101.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,796	33,156	33,064	8,796	4,252	22,368	22,048	-1.77%
YoY %	-40.29%	0.28%	275.90%	106.87%	-80.99%	1.45%	-	-
Horiz. %	89.79%	150.38%	149.96%	39.89%	19.29%	101.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.97%	16.10%	4.70%	0.27%	29.74%	16.64%	14.36%	-
YoY %	61.30%	242.55%	1,640.74%	-99.09%	78.73%	15.88%	-	-
Horiz. %	180.85%	112.12%	32.73%	1.88%	207.10%	115.88%	100.00%	-
Total Cost	260,580	244,052	195,828	213,848	218,972	192,288	129,456	12.36%
YoY %	6.77%	24.63%	-8.43%	-2.34%	13.88%	48.54%	-	-
Horiz. %	201.29%	188.52%	151.27%	165.19%	169.15%	148.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	209,968	194,794	175,519	158,550	165,485	167,488	113,721	10.75%
YoY %	7.79%	10.98%	10.70%	-4.19%	-1.20%	47.28%	-	-
Horiz. %	184.63%	171.29%	154.34%	139.42%	145.52%	147.28%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Dividend
Div	-	15,404	13,094	1,926	3,855	8,712	10,549	-
YoY %	-	17.64%	579.85%	-50.04%	-55.75%	-17.41%	-	-
Horiz. %	-	146.02%	124.13%	18.26%	36.54%	82.59%	100.00%	-
Div Payout %	-	46.46%	39.60%	21.91%	90.67%	38.95%	47.85%	-
YoY %	-	17.32%	80.74%	-75.84%	132.79%	-18.60%	-	-
Horiz. %	-	97.10%	82.76%	45.79%	189.49%	81.40%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Equity
Net Worth	209,968	194,794	175,519	158,550	165,485	167,488	113,721	10.75%
YoY %	7.79%	10.98%	10.70%	-4.19%	-1.20%	47.28%	-	-
Horiz. %	184.63%	171.29%	154.34%	139.42%	145.52%	147.28%	100.00%	-
NOSH	193,599	193,599	193,599	193,599	193,599	193,599	131,866	6.60%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	46.81%	-	-
Horiz. %	146.81%	146.81%	146.81%	146.81%	146.81%	146.81%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Ratio Analysis
NP Margin	7.06%	11.96%	14.45%	3.95%	1.90%	10.42%	14.55%	-
YoY %	-40.97%	-17.23%	265.82%	107.89%	-81.77%	-28.38%	-	-
Horiz. %	48.52%	82.20%	99.31%	27.15%	13.06%	71.62%	100.00%	-
ROE	9.43%	17.02%	18.84%	5.55%	2.57%	13.35%	19.39%	-
YoY %	-44.59%	-9.66%	239.46%	115.95%	-80.75%	-31.15%	-	-
Horiz. %	48.63%	87.78%	97.16%	28.62%	13.25%	68.85%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Per Share
RPS	145.60	143.96	118.87	115.54	115.80	147.83	114.89	4.02%
YoY %	1.14%	21.11%	2.88%	-0.22%	-21.67%	28.67%	-	-
Horiz. %	126.73%	125.30%	103.46%	100.57%	100.79%	128.67%	100.00%	-
EPS	10.28	17.20	17.16	4.56	2.20	15.40	16.72	-7.78%
YoY %	-40.23%	0.23%	276.32%	107.27%	-85.71%	-7.89%	-	-
Horiz. %	61.48%	102.87%	102.63%	27.27%	13.16%	92.11%	100.00%	-
DPS	0.00	8.00	6.80	1.00	2.00	6.00	8.00	-
YoY %	0.00%	17.65%	580.00%	-50.00%	-66.67%	-25.00%	-	-
Horiz. %	0.00%	100.00%	85.00%	12.50%	25.00%	75.00%	100.00%	-
NAPS	1.0904	1.0116	0.9115	0.8228	0.8585	1.1535	0.8624	3.98%
YoY %	7.79%	10.98%	10.78%	-4.16%	-25.57%	33.75%	-	-
Horiz. %	126.44%	117.30%	105.69%	95.41%	99.55%	133.75%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 193,599
RPS	144.82	143.19	118.23	115.00	115.30	110.88	78.26	10.79%
YoY %	1.14%	21.11%	2.81%	-0.26%	3.99%	41.68%	-	-
Horiz. %	185.05%	182.97%	151.07%	146.95%	147.33%	141.68%	100.00%	-
EPS	10.23	17.13	17.08	4.54	2.20	11.55	11.39	-1.77%
YoY %	-40.28%	0.29%	276.21%	106.36%	-80.95%	1.40%	-	-
Horiz. %	89.82%	150.40%	149.96%	39.86%	19.32%	101.40%	100.00%	-
DPS	0.00	7.96	6.76	1.00	1.99	4.50	5.45	-
YoY %	0.00%	17.75%	576.00%	-49.75%	-55.78%	-17.43%	-	-
Horiz. %	0.00%	146.06%	124.04%	18.35%	36.51%	82.57%	100.00%	-
NAPS	1.0846	1.0062	0.9066	0.819	0.8548	0.8651	0.5874	10.75%
YoY %	7.79%	10.99%	10.70%	-4.19%	-1.19%	47.28%	-	-
Horiz. %	184.64%	171.30%	154.34%	139.43%	145.52%	147.28%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	-
Price	2.31	2.32	3.04	0.815	1.40	3.13	3.50	-
P/RPS	1.59	1.61	2.56	0.71	1.21	2.12	3.05	-10.28%
YoY %	-1.24%	-37.11%	260.56%	-41.32%	-42.92%	-30.49%	-	-
Horiz. %	52.13%	52.79%	83.93%	23.28%	39.67%	69.51%	100.00%	-
P/EPS	22.47	13.47	17.70	17.85	63.47	20.32	20.93	1.18%
YoY %	66.82%	-23.90%	-0.84%	-71.88%	212.35%	-2.91%	-	-
Horiz. %	107.36%	64.36%	84.57%	85.28%	303.25%	97.09%	100.00%	-
EY	4.45	7.42	5.65	5.60	1.58	4.92	4.78	-1.18%
YoY %	-40.03%	31.33%	0.89%	254.43%	-67.89%	2.93%	-	-
Horiz. %	93.10%	155.23%	118.20%	117.15%	33.05%	102.93%	100.00%	-
DY	0.00	3.45	2.24	1.23	1.43	1.92	2.29	-
YoY %	0.00%	54.02%	82.11%	-13.99%	-25.52%	-16.16%	-	-
Horiz. %	0.00%	150.66%	97.82%	53.71%	62.45%	83.84%	100.00%	-
P/NAPS	2.12	2.29	3.34	0.99	1.63	2.71	4.06	-10.25%
YoY %	-7.42%	-31.44%	237.37%	-39.26%	-39.85%	-33.25%	-	-
Horiz. %	52.22%	56.40%	82.27%	24.38%	40.15%	66.75%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Announcement Date
Date	28/09/22	28/09/21	28/09/20	24/09/19	20/09/18	07/09/17	02/09/16	-
Price	0.815	2.51	3.59	1.10	1.42	3.02	2.82	-
P/RPS	0.56	1.74	3.02	0.95	1.23	2.04	2.45	-21.79%
YoY %	-67.82%	-42.38%	217.89%	-22.76%	-39.71%	-16.73%	-	-
Horiz. %	22.86%	71.02%	123.27%	38.78%	50.20%	83.27%	100.00%	-
P/EPS	7.93	14.58	20.91	24.10	64.37	19.60	16.87	-11.81%
YoY %	-45.61%	-30.27%	-13.24%	-62.56%	228.42%	16.18%	-	-
Horiz. %	47.01%	86.43%	123.95%	142.86%	381.56%	116.18%	100.00%	-
EY	12.61	6.86	4.78	4.15	1.55	5.10	5.93	13.39%
YoY %	83.82%	43.51%	15.18%	167.74%	-69.61%	-14.00%	-	-
Horiz. %	212.65%	115.68%	80.61%	69.98%	26.14%	86.00%	100.00%	-
DY	0.00	3.19	1.89	0.91	1.41	1.99	2.84	-
YoY %	0.00%	68.78%	107.69%	-35.46%	-29.15%	-29.93%	-	-
Horiz. %	0.00%	112.32%	66.55%	32.04%	49.65%	70.07%	100.00%	-
P/NAPS	0.75	2.48	3.94	1.34	1.65	2.62	3.27	-21.75%
YoY %	-69.76%	-37.06%	194.03%	-18.79%	-37.02%	-19.88%	-	-
Horiz. %	22.94%	75.84%	120.49%	40.98%	50.46%	80.12%	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