[SCGM] YoY TTM Result on 31-Jan-2016 [#3]

Stock

[SCGM] SCGM BHD

Announcement Date

14-Mar-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

31-Jan-2016 [#3]

Profit Trend

QoQ- 17.17%

YoY- 68.95%

Quarter Report

SCGM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
TTM Result
Revenue	217,100	212,093	158,365	126,887	104,549	99,124	96,271	14.50%
YoY %	2.36%	33.93%	24.81%	21.37%	5.47%	2.96%	-	-
Horiz. %	225.51%	220.31%	164.50%	131.80%	108.60%	102.96%	100.00%	-
PBT	4,027	24,848	25,097	26,847	17,600	14,113	9,459	-13.26%
YoY %	-83.79%	-0.99%	-6.52%	52.54%	24.71%	49.20%	-	-
Horiz. %	42.57%	262.69%	265.32%	283.82%	186.07%	149.20%	100.00%	-
Tax	-1,857	-3,519	-3,718	-4,978	-4,656	-3,167	-2,235	-3.03%
YoY %	47.23%	5.35%	25.31%	-6.92%	-47.02%	-41.70%	-	-
Horiz. %	83.09%	157.45%	166.35%	222.73%	208.32%	141.70%	100.00%	-
NP	2,170	21,329	21,379	21,869	12,944	10,946	7,224	-18.15%
YoY %	-89.83%	-0.23%	-2.24%	68.95%	18.25%	51.52%	-	-
Horiz. %	30.04%	295.25%	295.94%	302.73%	179.18%	151.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,170	21,329	21,379	21,869	12,944	10,946	7,224	-18.15%
YoY %	-89.83%	-0.23%	-2.24%	68.95%	18.25%	51.52%	-	-
Horiz. %	30.04%	295.25%	295.94%	302.73%	179.18%	151.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.11%	14.16%	14.81%	18.54%	26.45%	22.44%	23.63%	-
YoY %	225.64%	-4.39%	-20.12%	-29.91%	17.87%	-5.04%	-	-
Horiz. %	195.13%	59.92%	62.67%	78.46%	111.93%	94.96%	100.00%	-
Total Cost	214,930	190,764	136,986	105,018	91,605	88,178	89,047	15.81%
YoY %	12.67%	39.26%	30.44%	14.64%	3.89%	-0.98%	-	-
Horiz. %	241.37%	214.23%	153.84%	117.94%	102.87%	99.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	164,502	170,585	120,916	106,806	75,816	70,890	64,025	17.02%
YoY %	-3.57%	41.08%	13.21%	40.88%	6.95%	10.72%	-	-
Horiz. %	256.93%	266.43%	188.86%	166.82%	118.42%	110.72%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Dividend
Div	5,301	10,791	10,559	12,643	4,015	-	-	-
YoY %	-50.88%	2.20%	-16.48%	214.89%	0.00%	-	-	-
Horiz. %	132.03%	268.77%	262.99%	314.89%	100.00%	-	-	-
Div Payout %	244.30%	50.60%	49.39%	57.81%	31.03%	-	-	-
YoY %	382.81%	2.45%	-14.56%	86.30%	0.00%	-	-	-
Horiz. %	787.30%	163.07%	159.17%	186.30%	100.00%	-	-	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Equity
Net Worth	164,502	170,585	120,916	106,806	75,816	70,890	64,025	17.02%
YoY %	-3.57%	41.08%	13.21%	40.88%	6.95%	10.72%	-	-
Horiz. %	256.93%	266.43%	188.86%	166.82%	118.42%	110.72%	100.00%	-
NOSH	193,599	193,599	131,947	128,003	80,000	79,975	79,942	15.87%
YoY %	0.00%	46.72%	3.08%	60.00%	0.03%	0.04%	-	-
Horiz. %	242.17%	242.17%	165.05%	160.12%	100.07%	100.04%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Ratio Analysis
NP Margin	1.00%	10.06%	13.50%	17.24%	12.38%	11.04%	7.50%	-
YoY %	-90.06%	-25.48%	-21.69%	39.26%	12.14%	47.20%	-	-
Horiz. %	13.33%	134.13%	180.00%	229.87%	165.07%	147.20%	100.00%	-
ROE	1.32%	12.50%	17.68%	20.48%	17.07%	15.44%	11.28%	-
YoY %	-89.44%	-29.30%	-13.67%	19.98%	10.56%	36.88%	-	-
Horiz. %	11.70%	110.82%	156.74%	181.56%	151.33%	136.88%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Per Share
RPS	112.63	109.77	120.02	99.13	130.69	123.94	120.43	-1.10%
YoY %	2.61%	-8.54%	21.07%	-24.15%	5.45%	2.91%	-	-
Horiz. %	93.52%	91.15%	99.66%	82.31%	108.52%	102.91%	100.00%	-
EPS	1.13	11.04	16.20	17.08	16.18	13.69	9.04	-29.27%
YoY %	-89.76%	-31.85%	-5.15%	5.56%	18.19%	51.44%	-	-
Horiz. %	12.50%	122.12%	179.20%	188.94%	178.98%	151.44%	100.00%	-
DPS	2.75	5.59	8.00	9.88	5.02	0.00	0.00	-
YoY %	-50.81%	-30.12%	-19.03%	96.81%	0.00%	0.00%	-	-
Horiz. %	54.78%	111.35%	159.36%	196.81%	100.00%	-	-	-
NAPS	0.8534	0.8829	0.9164	0.8344	0.9477	0.8864	0.8009	1.06%
YoY %	-3.34%	-3.66%	9.83%	-11.96%	6.92%	10.68%	-	-
Horiz. %	106.56%	110.24%	114.42%	104.18%	118.33%	110.68%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Adjusted Per Share Value based on latest NOSH - 128,003
RPS	112.14	109.55	81.80	65.54	54.00	51.20	49.73	14.50%
YoY %	2.36%	33.92%	24.81%	21.37%	5.47%	2.96%	-	-
Horiz. %	225.50%	220.29%	164.49%	131.79%	108.59%	102.96%	100.00%	-
EPS	1.12	11.02	11.04	11.30	6.69	5.65	3.73	-18.16%
YoY %	-89.84%	-0.18%	-2.30%	68.91%	18.41%	51.47%	-	-
Horiz. %	30.03%	295.44%	295.98%	302.95%	179.36%	151.47%	100.00%	-
DPS	2.74	5.57	5.45	6.53	2.07	0.00	0.00	-
YoY %	-50.81%	2.20%	-16.54%	215.46%	0.00%	0.00%	-	-
Horiz. %	132.37%	269.08%	263.29%	315.46%	100.00%	-	-	-
NAPS	0.8497	0.8811	0.6246	0.5517	0.3916	0.3662	0.3307	17.02%
YoY %	-3.56%	41.07%	13.21%	40.88%	6.94%	10.73%	-	-
Horiz. %	256.94%	266.43%	188.87%	166.83%	118.42%	110.73%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/19	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	-
Price	1.26	2.29	3.40	3.05	2.34	0.88	0.525	-
P/RPS	1.12	2.09	2.83	3.08	1.79	0.71	0.44	16.84%
YoY %	-46.41%	-26.15%	-8.12%	72.07%	152.11%	61.36%	-	-
Horiz. %	254.55%	475.00%	643.18%	700.00%	406.82%	161.36%	100.00%	-
P/EPS	111.93	20.74	20.98	17.85	14.46	6.43	5.81	63.69%
YoY %	439.68%	-1.14%	17.54%	23.44%	124.88%	10.67%	-	-
Horiz. %	1,926.51%	356.97%	361.10%	307.23%	248.88%	110.67%	100.00%	-
EY	0.89	4.82	4.77	5.60	6.91	15.55	17.21	-38.94%
YoY %	-81.54%	1.05%	-14.82%	-18.96%	-55.56%	-9.65%	-	-
Horiz. %	5.17%	28.01%	27.72%	32.54%	40.15%	90.35%	100.00%	-
DY	2.18	2.44	2.35	3.24	2.15	0.00	0.00	-
YoY %	-10.66%	3.83%	-27.47%	50.70%	0.00%	0.00%	-	-
Horiz. %	101.40%	113.49%	109.30%	150.70%	100.00%	-	-	-
P/NAPS	1.48	2.59	3.71	3.66	2.47	0.99	0.66	14.40%
YoY %	-42.86%	-30.19%	1.37%	48.18%	149.49%	50.00%	-	-
Horiz. %	224.24%	392.42%	562.12%	554.55%	374.24%	150.00%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Price Multiplier on Announcement Date
Date	26/03/19	13/03/18	15/03/17	14/03/16	18/03/15	28/03/14	29/03/13	-
Price	1.14	1.90	3.82	3.07	2.69	1.12	0.58	-
P/RPS	1.01	1.73	3.18	3.10	2.06	0.90	0.48	13.19%
YoY %	-41.62%	-45.60%	2.58%	50.49%	128.89%	87.50%	-	-
Horiz. %	210.42%	360.42%	662.50%	645.83%	429.17%	187.50%	100.00%	-
P/EPS	101.27	17.21	23.58	17.97	16.63	8.18	6.42	58.33%
YoY %	488.44%	-27.01%	31.22%	8.06%	103.30%	27.41%	-	-
Horiz. %	1,577.41%	268.07%	367.29%	279.91%	259.03%	127.41%	100.00%	-
EY	0.99	5.81	4.24	5.57	6.01	12.22	15.58	-36.81%
YoY %	-82.96%	37.03%	-23.88%	-7.32%	-50.82%	-21.57%	-	-
Horiz. %	6.35%	37.29%	27.21%	35.75%	38.58%	78.43%	100.00%	-
DY	2.41	2.94	2.09	3.22	1.87	0.00	0.00	-
YoY %	-18.03%	40.67%	-35.09%	72.19%	0.00%	0.00%	-	-
Horiz. %	128.88%	157.22%	111.76%	172.19%	100.00%	-	-	-
P/NAPS	1.34	2.15	4.17	3.68	2.84	1.26	0.72	10.90%
YoY %	-37.67%	-48.44%	13.32%	29.58%	125.40%	75.00%	-	-
Horiz. %	186.11%	298.61%	579.17%	511.11%	394.44%	175.00%	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