[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 15:30:00

EMA 5

30 Mins

SELL

2024-06-26 15:30:00

OBV

30 Mins

SELL

2024-06-26 15:00:00

EMA 5

Hourly

SELL

2024-06-26 14:50:00

EMA 5

10 Mins

SELL

2024-06-26 14:35:00

EMA 5

5 Mins

SELL

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

625

NOTION

NOTION VTEC BHD

616

HLIND

HONG LEONG INDUSTRIES BHD

600

MPI

MALAYSIAN PACIFIC INDUSTRIES

583

DNEX

DAGANG NEXCHANGE BERHAD

578

SNS

SNS NETWORK TECHNOLOGY BERHAD

419

GENTING

GENTING BHD

385

PBBANK

PUBLIC BANK BHD

383

Daily Stocks

HSI-HUZ

0.19

-0.005

307,035,600

HSI-HU8

0.075

0.00

266,126,900

INGENIEU

0.065

0.00

227,512,700

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.115

-0.005

152,396,800

AHB-WC

0.07

+0.005

100,155,600

JCY

0.73

+0.035

79,780,200

MYEG

1.02

-0.02

61,100,400

SBH

0.32

+0.035

58,778,400

SNS

0.755

+0.035

55,173,500

More active Stocks

CHGP

2.63

+0.34

705,500

MPI

38.88

+0.28

132,200

PANAMY

20.24

+0.24

10,800

VSTECS

4.21

+0.21

2,603,500

MBMR

5.40

+0.20

798,800

HLFG

17.40

+0.20

201,500

DLADY

36.20

+0.18

14,500

AJI

15.36

+0.16

123,700

GREATEC

5.14

+0.15

746,500

ECOWLD-C26

0.16

+0.15

22,100

More gainer Stocks

NESTLE

121.30

-1.20

66,400

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

KLK

20.78

-0.20

1,004,100

KESM

7.01

-0.17

159,400

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

AEON-C31

0.045

-0.105

4,031,200

PPB

14.32

-0.10

407,600

AEONCR

7.46

-0.10

380,700

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