[SCGM] YoY Cumulative Quarter Result on 31-Jan-2019 [#3]

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Cumulative Result
Revenue	213,158	180,759	160,821	168,869	159,186	125,878	101,018	13.24%
YoY %	17.92%	12.40%	-4.77%	6.08%	26.46%	24.61%	-	-
Horiz. %	211.01%	178.94%	159.20%	167.17%	157.58%	124.61%	100.00%	-
PBT	27,272	27,335	10,011	3,145	18,244	20,000	20,660	4.73%
YoY %	-0.23%	173.05%	218.31%	-82.76%	-8.78%	-3.19%	-	-
Horiz. %	132.00%	132.31%	48.46%	15.22%	88.31%	96.81%	100.00%	-
Tax	-4,874	-1,355	403	-1,125	-1,999	-2,083	-3,928	3.65%
YoY %	-259.70%	-436.23%	135.82%	43.72%	4.03%	46.97%	-	-
Horiz. %	124.08%	34.50%	-10.26%	28.64%	50.89%	53.03%	100.00%	-
NP	22,398	25,980	10,414	2,020	16,245	17,917	16,732	4.97%
YoY %	-13.79%	149.47%	415.54%	-87.57%	-9.33%	7.08%	-	-
Horiz. %	133.86%	155.27%	62.24%	12.07%	97.09%	107.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,398	25,980	10,414	2,020	16,245	17,917	16,732	4.97%
YoY %	-13.79%	149.47%	415.54%	-87.57%	-9.33%	7.08%	-	-
Horiz. %	133.86%	155.27%	62.24%	12.07%	97.09%	107.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.87%	4.96%	-4.03%	35.77%	10.96%	10.42%	19.01%	-
YoY %	260.28%	223.08%	-111.27%	226.37%	5.18%	-45.19%	-	-
Horiz. %	94.00%	26.09%	-21.20%	188.16%	57.65%	54.81%	100.00%	-
Total Cost	190,760	154,779	150,407	166,849	142,941	107,961	84,286	14.56%
YoY %	23.25%	2.91%	-9.85%	16.73%	32.40%	28.09%	-	-
Horiz. %	226.32%	183.64%	178.45%	197.96%	169.59%	128.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	201,784	186,399	164,369	164,502	170,585	120,995	102,354	11.96%
YoY %	8.25%	13.40%	-0.08%	-3.57%	40.99%	18.21%	-	-
Horiz. %	197.14%	182.11%	160.59%	160.72%	166.66%	118.21%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Dividend
Div	9,820	10,398	3,372	2,409	8,694	7,922	10,426	-0.99%
YoY %	-5.56%	208.36%	39.98%	-72.29%	9.75%	-24.02%	-	-
Horiz. %	94.19%	99.73%	32.34%	23.11%	83.39%	75.98%	100.00%	-
Div Payout %	43.85%	40.02%	32.38%	119.28%	53.52%	44.22%	62.32%	-
YoY %	9.57%	23.59%	-72.85%	122.87%	21.03%	-29.04%	-	-
Horiz. %	70.36%	64.22%	51.96%	191.40%	85.88%	70.96%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Equity
Net Worth	201,784	186,399	164,369	164,502	170,585	120,995	102,354	11.96%
YoY %	8.25%	13.40%	-0.08%	-3.57%	40.99%	18.21%	-	-
Horiz. %	197.14%	182.11%	160.59%	160.72%	166.66%	118.21%	100.00%	-
NOSH	193,599	193,599	193,599	193,599	193,599	132,033	122,668	7.89%
YoY %	0.00%	0.00%	0.00%	0.00%	46.63%	7.63%	-	-
Horiz. %	157.82%	157.82%	157.82%	157.82%	157.82%	107.63%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Ratio Analysis
NP Margin	10.51%	14.37%	6.48%	1.20%	10.21%	14.23%	16.56%	-
YoY %	-26.86%	121.76%	440.00%	-88.25%	-28.25%	-14.07%	-	-
Horiz. %	63.47%	86.78%	39.13%	7.25%	61.65%	85.93%	100.00%	-
ROE	11.10%	13.94%	6.34%	1.23%	9.52%	14.81%	16.35%	-
YoY %	-20.37%	119.87%	415.45%	-87.08%	-35.72%	-9.42%	-	-
Horiz. %	67.89%	85.26%	38.78%	7.52%	58.23%	90.58%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Per Share
RPS	110.70	93.87	83.46	87.61	82.39	95.34	82.35	5.04%
YoY %	17.93%	12.47%	-4.74%	6.34%	-13.58%	15.77%	-	-
Horiz. %	134.43%	113.99%	101.35%	106.39%	100.05%	115.77%	100.00%	-
EPS	11.63	13.49	5.41	1.05	9.19	13.57	13.64	-2.61%
YoY %	-13.79%	149.35%	415.24%	-88.57%	-32.28%	-0.51%	-	-
Horiz. %	85.26%	98.90%	39.66%	7.70%	67.38%	99.49%	100.00%	-
DPS	5.10	5.40	1.75	1.25	4.50	6.00	8.50	-8.15%
YoY %	-5.56%	208.57%	40.00%	-72.22%	-25.00%	-29.41%	-	-
Horiz. %	60.00%	63.53%	20.59%	14.71%	52.94%	70.59%	100.00%	-
NAPS	1.0479	0.968	0.853	0.8534	0.8829	0.9164	0.8344	3.86%
YoY %	8.25%	13.48%	-0.05%	-3.34%	-3.66%	9.83%	-	-
Horiz. %	125.59%	116.01%	102.23%	102.28%	105.81%	109.83%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 193,599
RPS	110.10	93.37	83.07	87.23	82.22	65.02	52.18	13.23%
YoY %	17.92%	12.40%	-4.77%	6.09%	26.45%	24.61%	-	-
Horiz. %	211.00%	178.94%	159.20%	167.17%	157.57%	124.61%	100.00%	-
EPS	11.57	13.42	5.38	1.04	8.39	9.25	8.64	4.98%
YoY %	-13.79%	149.44%	417.31%	-87.60%	-9.30%	7.06%	-	-
Horiz. %	133.91%	155.32%	62.27%	12.04%	97.11%	107.06%	100.00%	-
DPS	5.07	5.37	1.74	1.24	4.49	4.09	5.39	-1.01%
YoY %	-5.59%	208.62%	40.32%	-72.38%	9.78%	-24.12%	-	-
Horiz. %	94.06%	99.63%	32.28%	23.01%	83.30%	75.88%	100.00%	-
NAPS	1.0423	0.9628	0.849	0.8497	0.8811	0.625	0.5287	11.96%
YoY %	8.26%	13.40%	-0.08%	-3.56%	40.98%	18.21%	-	-
Horiz. %	197.14%	182.11%	160.58%	160.71%	166.65%	118.21%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/22	29/01/21	31/01/20	31/01/19	30/01/18	31/01/17	29/01/16	-
Price	2.08	2.18	1.38	1.26	2.29	3.40	3.05	-
P/RPS	1.88	2.32	1.65	1.44	2.78	3.57	3.70	-10.66%
YoY %	-18.97%	40.61%	14.58%	-48.20%	-22.13%	-3.51%	-	-
Horiz. %	50.81%	62.70%	44.59%	38.92%	75.14%	96.49%	100.00%	-
P/EPS	17.88	16.16	25.53	120.24	27.24	25.06	22.36	-3.65%
YoY %	10.64%	-36.70%	-78.77%	341.41%	8.70%	12.08%	-	-
Horiz. %	79.96%	72.27%	114.18%	537.75%	121.82%	112.08%	100.00%	-
EY	5.59	6.19	3.92	0.83	3.67	3.99	4.47	3.79%
YoY %	-9.69%	57.91%	372.29%	-77.38%	-8.02%	-10.74%	-	-
Horiz. %	125.06%	138.48%	87.70%	18.57%	82.10%	89.26%	100.00%	-
DY	2.45	2.48	1.27	0.99	1.97	1.76	2.79	-2.14%
YoY %	-1.21%	95.28%	28.28%	-49.75%	11.93%	-36.92%	-	-
Horiz. %	87.81%	88.89%	45.52%	35.48%	70.61%	63.08%	100.00%	-
P/NAPS	1.98	2.25	1.62	1.48	2.59	3.71	3.66	-9.72%
YoY %	-12.00%	38.89%	9.46%	-42.86%	-30.19%	1.37%	-	-
Horiz. %	54.10%	61.48%	44.26%	40.44%	70.77%	101.37%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Price Multiplier on Announcement Date
Date	29/03/22	29/03/21	30/03/20	26/03/19	13/03/18	15/03/17	14/03/16	-
Price	2.18	1.86	1.37	1.14	1.90	3.82	3.07	-
P/RPS	1.97	1.98	1.64	1.30	2.31	4.01	3.73	-10.08%
YoY %	-0.51%	20.73%	26.15%	-43.72%	-42.39%	7.51%	-	-
Horiz. %	52.82%	53.08%	43.97%	34.85%	61.93%	107.51%	100.00%	-
P/EPS	18.74	13.79	25.35	108.79	22.60	28.15	22.51	-3.00%
YoY %	35.90%	-45.60%	-76.70%	381.37%	-19.72%	25.06%	-	-
Horiz. %	83.25%	61.26%	112.62%	483.30%	100.40%	125.06%	100.00%	-
EY	5.34	7.25	3.94	0.92	4.43	3.55	4.44	3.12%
YoY %	-26.34%	84.01%	328.26%	-79.23%	24.79%	-20.05%	-	-
Horiz. %	120.27%	163.29%	88.74%	20.72%	99.77%	79.95%	100.00%	-
DY	2.34	2.90	1.28	1.10	2.37	1.57	2.77	-2.76%
YoY %	-19.31%	126.56%	16.36%	-53.59%	50.96%	-43.32%	-	-
Horiz. %	84.48%	104.69%	46.21%	39.71%	85.56%	56.68%	100.00%	-
P/NAPS	2.08	1.92	1.61	1.34	2.15	4.17	3.68	-9.06%
YoY %	8.33%	19.25%	20.15%	-37.67%	-48.44%	13.32%	-	-
Horiz. %	56.52%	52.17%	43.75%	36.41%	58.42%	113.32%	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