[SCGM] YoY TTM 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
TTM Result
Revenue	278,902	230,421	211,521	217,100	212,093	158,365	126,887	14.01%
YoY %	21.04%	8.94%	-2.57%	2.36%	33.93%	24.81%	-	-
Horiz. %	219.80%	181.60%	166.70%	171.10%	167.15%	124.81%	100.00%	-
PBT	37,064	33,204	5,180	4,027	24,848	25,097	26,847	5.51%
YoY %	11.63%	541.00%	28.63%	-83.79%	-0.99%	-6.52%	-	-
Horiz. %	138.06%	123.68%	19.29%	15.00%	92.55%	93.48%	100.00%	-
Tax	-7,045	-361	-1,905	-1,857	-3,519	-3,718	-4,978	5.95%
YoY %	-1,851.52%	81.05%	-2.58%	47.23%	5.35%	25.31%	-	-
Horiz. %	141.52%	7.25%	38.27%	37.30%	70.69%	74.69%	100.00%	-
NP	30,019	32,843	3,275	2,170	21,329	21,379	21,869	5.41%
YoY %	-8.60%	902.84%	50.92%	-89.83%	-0.23%	-2.24%	-	-
Horiz. %	137.27%	150.18%	14.98%	9.92%	97.53%	97.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,019	32,843	3,275	2,170	21,329	21,379	21,869	5.41%
YoY %	-8.60%	902.84%	50.92%	-89.83%	-0.23%	-2.24%	-	-
Horiz. %	137.27%	150.18%	14.98%	9.92%	97.53%	97.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.01%	1.09%	36.78%	46.11%	14.16%	14.81%	18.54%	-
YoY %	1,644.04%	-97.04%	-20.23%	225.64%	-4.39%	-20.12%	-	-
Horiz. %	102.54%	5.88%	198.38%	248.71%	76.38%	79.88%	100.00%	-
Total Cost	248,883	197,578	208,246	214,930	190,764	136,986	105,018	15.45%
YoY %	25.97%	-5.12%	-3.11%	12.67%	39.26%	30.44%	-	-
Horiz. %	236.99%	188.14%	198.30%	204.66%	181.65%	130.44%	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	120,916	106,806	11.17%
YoY %	8.25%	13.40%	-0.08%	-3.57%	41.08%	13.21%	-	-
Horiz. %	188.93%	174.52%	153.89%	154.02%	159.71%	113.21%	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	13,094	13,288	3,854	5,301	10,791	10,559	12,643	0.58%
YoY %	-1.46%	244.78%	-27.30%	-50.88%	2.20%	-16.48%	-	-
Horiz. %	103.57%	105.10%	30.48%	41.93%	85.35%	83.52%	100.00%	-
Div Payout %	43.62%	40.46%	117.68%	244.30%	50.60%	49.39%	57.81%	-
YoY %	7.81%	-65.62%	-51.83%	382.81%	2.45%	-14.56%	-	-
Horiz. %	75.45%	69.99%	203.56%	422.59%	87.53%	85.44%	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	120,916	106,806	11.17%
YoY %	8.25%	13.40%	-0.08%	-3.57%	41.08%	13.21%	-	-
Horiz. %	188.93%	174.52%	153.89%	154.02%	159.71%	113.21%	100.00%	-
NOSH	193,599	193,599	193,599	193,599	193,599	131,947	128,003	7.13%
YoY %	0.00%	0.00%	0.00%	0.00%	46.72%	3.08%	-	-
Horiz. %	151.25%	151.25%	151.25%	151.25%	151.25%	103.08%	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	10.76%	14.25%	1.55%	1.00%	10.06%	13.50%	17.24%	-
YoY %	-24.49%	819.35%	55.00%	-90.06%	-25.48%	-21.69%	-	-
Horiz. %	62.41%	82.66%	8.99%	5.80%	58.35%	78.31%	100.00%	-
ROE	14.88%	17.62%	1.99%	1.32%	12.50%	17.68%	20.48%	-
YoY %	-15.55%	785.43%	50.76%	-89.44%	-29.30%	-13.67%	-	-
Horiz. %	72.66%	86.04%	9.72%	6.45%	61.04%	86.33%	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	144.84	119.66	109.77	112.63	109.77	120.02	99.13	6.51%
YoY %	21.04%	9.01%	-2.54%	2.61%	-8.54%	21.07%	-	-
Horiz. %	146.11%	120.71%	110.73%	113.62%	110.73%	121.07%	100.00%	-
EPS	15.59	17.06	1.70	1.13	11.04	16.20	17.08	-1.50%
YoY %	-8.62%	903.53%	50.44%	-89.76%	-31.85%	-5.15%	-	-
Horiz. %	91.28%	99.88%	9.95%	6.62%	64.64%	94.85%	100.00%	-
DPS	6.80	6.90	2.00	2.75	5.59	8.00	9.88	-6.03%
YoY %	-1.45%	245.00%	-27.27%	-50.81%	-30.12%	-19.03%	-	-
Horiz. %	68.83%	69.84%	20.24%	27.83%	56.58%	80.97%	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	144.06	119.02	109.26	112.14	109.55	81.80	65.54	14.01%
YoY %	21.04%	8.93%	-2.57%	2.36%	33.92%	24.81%	-	-
Horiz. %	219.80%	181.60%	166.71%	171.10%	167.15%	124.81%	100.00%	-
EPS	15.51	16.96	1.69	1.12	11.02	11.04	11.30	5.41%
YoY %	-8.55%	903.55%	50.89%	-89.84%	-0.18%	-2.30%	-	-
Horiz. %	137.26%	150.09%	14.96%	9.91%	97.52%	97.70%	100.00%	-
DPS	6.76	6.86	1.99	2.74	5.57	5.45	6.53	0.57%
YoY %	-1.46%	244.72%	-27.37%	-50.81%	2.20%	-16.54%	-	-
Horiz. %	103.52%	105.05%	30.47%	41.96%	85.30%	83.46%	100.00%	-
NAPS	1.0423	0.9628	0.849	0.8497	0.8811	0.6246	0.5517	11.17%
YoY %	8.26%	13.40%	-0.08%	-3.56%	41.07%	13.21%	-	-
Horiz. %	188.93%	174.52%	153.89%	154.01%	159.71%	113.21%	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	1.44	1.82	1.26	1.12	2.09	2.83	3.08	-11.89%
YoY %	-20.88%	44.44%	12.50%	-46.41%	-26.15%	-8.12%	-	-
Horiz. %	46.75%	59.09%	40.91%	36.36%	67.86%	91.88%	100.00%	-
P/EPS	13.34	12.78	81.20	111.93	20.74	20.98	17.85	-4.73%
YoY %	4.38%	-84.26%	-27.45%	439.68%	-1.14%	17.54%	-	-
Horiz. %	74.73%	71.60%	454.90%	627.06%	116.19%	117.54%	100.00%	-
EY	7.49	7.82	1.23	0.89	4.82	4.77	5.60	4.96%
YoY %	-4.22%	535.77%	38.20%	-81.54%	1.05%	-14.82%	-	-
Horiz. %	133.75%	139.64%	21.96%	15.89%	86.07%	85.18%	100.00%	-
DY	3.27	3.17	1.45	2.18	2.44	2.35	3.24	0.15%
YoY %	3.15%	118.62%	-33.49%	-10.66%	3.83%	-27.47%	-	-
Horiz. %	100.93%	97.84%	44.75%	67.28%	75.31%	72.53%	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	1.51	1.55	1.25	1.01	1.73	3.18	3.10	-11.28%
YoY %	-2.58%	24.00%	23.76%	-41.62%	-45.60%	2.58%	-	-
Horiz. %	48.71%	50.00%	40.32%	32.58%	55.81%	102.58%	100.00%	-
P/EPS	13.98	10.91	80.61	101.27	17.21	23.58	17.97	-4.09%
YoY %	28.14%	-86.47%	-20.40%	488.44%	-27.01%	31.22%	-	-
Horiz. %	77.80%	60.71%	448.58%	563.55%	95.77%	131.22%	100.00%	-
EY	7.15	9.17	1.24	0.99	5.81	4.24	5.57	4.24%
YoY %	-22.03%	639.52%	25.25%	-82.96%	37.03%	-23.88%	-	-
Horiz. %	128.37%	164.63%	22.26%	17.77%	104.31%	76.12%	100.00%	-
DY	3.12	3.71	1.46	2.41	2.94	2.09	3.22	-0.52%
YoY %	-15.90%	154.11%	-39.42%	-18.03%	40.67%	-35.09%	-	-
Horiz. %	96.89%	115.22%	45.34%	74.84%	91.30%	64.91%	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 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