[SCGM] YoY TTM 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
TTM Result
Revenue	258,582	212,045	219,424	209,559	194,573	141,744	108,994	15.47%
YoY %	21.95%	-3.36%	4.71%	7.70%	37.27%	30.05%	-	-
Horiz. %	237.24%	194.55%	201.32%	192.27%	178.52%	130.05%	100.00%	-
PBT	38,333	22,349	-994	13,931	26,876	26,257	21,110	10.44%
YoY %	71.52%	2,348.39%	-107.14%	-48.17%	2.36%	24.38%	-	-
Horiz. %	181.59%	105.87%	-4.71%	65.99%	127.31%	124.38%	100.00%	-
Tax	-4,709	995	-2,989	-2,065	-3,795	-5,437	-4,200	1.92%
YoY %	-573.27%	133.29%	-44.75%	45.59%	30.20%	-29.45%	-	-
Horiz. %	112.12%	-23.69%	71.17%	49.17%	90.36%	129.45%	100.00%	-
NP	33,624	23,344	-3,983	11,866	23,081	20,820	16,910	12.12%
YoY %	44.04%	686.09%	-133.57%	-48.59%	10.86%	23.12%	-	-
Horiz. %	198.84%	138.05%	-23.55%	70.17%	136.49%	123.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,624	23,344	-3,983	11,866	23,081	20,820	16,910	12.12%
YoY %	44.04%	686.09%	-133.57%	-48.59%	10.86%	23.12%	-	-
Horiz. %	198.84%	138.05%	-23.55%	70.17%	136.49%	123.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.28%	-4.45%	-	14.82%	14.12%	20.71%	19.90%	-
YoY %	375.96%	0.00%	-	4.96%	-31.82%	4.07%	-	-
Horiz. %	61.71%	-22.36%	-	74.47%	70.95%	104.07%	100.00%	-
Total Cost	224,958	188,701	223,407	197,693	171,492	120,924	92,084	16.03%
YoY %	19.21%	-15.53%	13.01%	15.28%	41.82%	31.32%	-	-
Horiz. %	244.30%	204.92%	242.61%	214.69%	186.23%	131.32%	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	14,249	9,054	2,409	9,633	10,292	13,925	8,014	10.05%
YoY %	57.38%	275.84%	-74.99%	-6.40%	-26.09%	73.76%	-	-
Horiz. %	177.80%	112.98%	30.06%	120.20%	128.43%	173.76%	100.00%	-
Div Payout %	42.38%	38.79%	0.00%	81.19%	44.59%	66.88%	47.39%	-
YoY %	9.25%	0.00%	0.00%	82.08%	-33.33%	41.13%	-	-
Horiz. %	89.43%	81.85%	0.00%	171.32%	94.09%	141.13%	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	13.00%	11.01%	-1.82%	5.66%	11.86%	14.69%	15.51%	-
YoY %	18.07%	704.95%	-132.16%	-52.28%	-19.26%	-5.29%	-	-
Horiz. %	83.82%	70.99%	-11.73%	36.49%	76.47%	94.71%	100.00%	-
ROE	17.26%	13.30%	-2.51%	7.17%	13.78%	18.31%	22.78%	-
YoY %	29.77%	629.88%	-135.01%	-47.97%	-24.74%	-19.62%	-	-
Horiz. %	75.77%	58.38%	-11.02%	31.47%	60.49%	80.38%	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	134.29	110.12	113.87	108.71	134.00	107.49	136.30	-0.24%
YoY %	21.95%	-3.29%	4.75%	-18.87%	24.66%	-21.14%	-	-
Horiz. %	98.53%	80.79%	83.54%	79.76%	98.31%	78.86%	100.00%	-
EPS	17.46	12.12	-2.07	6.16	15.90	15.79	21.15	-3.14%
YoY %	44.06%	685.51%	-133.60%	-61.26%	0.70%	-25.34%	-	-
Horiz. %	82.55%	57.30%	-9.79%	29.13%	75.18%	74.66%	100.00%	-
DPS	7.40	4.70	1.25	5.00	7.09	10.56	10.02	-4.92%
YoY %	57.45%	276.00%	-75.00%	-29.48%	-32.86%	5.39%	-	-
Horiz. %	73.85%	46.91%	12.48%	49.90%	70.76%	105.39%	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	133.57	109.53	113.34	108.24	100.50	73.22	56.30	15.47%
YoY %	21.95%	-3.36%	4.71%	7.70%	37.26%	30.05%	-	-
Horiz. %	237.25%	194.55%	201.31%	192.26%	178.51%	130.05%	100.00%	-
EPS	17.37	12.06	-2.06	6.13	11.92	10.75	8.73	12.13%
YoY %	44.03%	685.44%	-133.61%	-48.57%	10.88%	23.14%	-	-
Horiz. %	198.97%	138.14%	-23.60%	70.22%	136.54%	123.14%	100.00%	-
DPS	7.36	4.68	1.24	4.98	5.32	7.19	4.14	10.05%
YoY %	57.26%	277.42%	-75.10%	-6.39%	-26.01%	73.67%	-	-
Horiz. %	177.78%	113.04%	29.95%	120.29%	128.50%	173.67%	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	1.73	2.76	0.72	1.29	2.34	3.26	2.77	-7.53%
YoY %	-37.32%	283.33%	-44.19%	-44.87%	-28.22%	17.69%	-	-
Horiz. %	62.45%	99.64%	25.99%	46.57%	84.48%	117.69%	100.00%	-
P/EPS	13.29	25.08	-39.43	22.74	19.69	22.17	17.83	-4.77%
YoY %	-47.01%	163.61%	-273.39%	15.49%	-11.19%	24.34%	-	-
Horiz. %	74.54%	140.66%	-221.14%	127.54%	110.43%	124.34%	100.00%	-
EY	7.53	3.99	-2.54	4.40	5.08	4.51	5.61	5.02%
YoY %	88.72%	257.09%	-157.73%	-13.39%	12.64%	-19.61%	-	-
Horiz. %	134.22%	71.12%	-45.28%	78.43%	90.55%	80.39%	100.00%	-
DY	3.19	1.55	1.53	3.57	2.26	3.02	2.66	3.07%
YoY %	105.81%	1.31%	-57.14%	57.96%	-25.17%	13.53%	-	-
Horiz. %	119.92%	58.27%	57.52%	134.21%	84.96%	113.53%	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	1.87	3.26	0.97	1.31	2.25	2.62	2.63	-5.52%
YoY %	-42.64%	236.08%	-25.95%	-41.78%	-14.12%	-0.38%	-	-
Horiz. %	71.10%	123.95%	36.88%	49.81%	85.55%	99.62%	100.00%	-
P/EPS	14.37	29.61	-53.22	23.07	19.00	17.86	16.98	-2.74%
YoY %	-51.47%	155.64%	-330.69%	21.42%	6.38%	5.18%	-	-
Horiz. %	84.63%	174.38%	-313.43%	135.87%	111.90%	105.18%	100.00%	-
EY	6.96	3.38	-1.88	4.34	5.26	5.60	5.89	2.81%
YoY %	105.92%	279.79%	-143.32%	-17.49%	-6.07%	-4.92%	-	-
Horiz. %	118.17%	57.39%	-31.92%	73.68%	89.30%	95.08%	100.00%	-
DY	2.95	1.31	1.14	3.52	2.35	3.74	2.79	0.93%
YoY %	125.19%	14.91%	-67.61%	49.79%	-37.17%	34.05%	-	-
Horiz. %	105.73%	46.95%	40.86%	126.16%	84.23%	134.05%	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