[SCGM] YoY TTM Result on 31-Jul-2019 [#1]

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
TTM Result
Revenue	285,488	258,582	212,045	219,424	209,559	194,573	141,744	12.37%
YoY %	10.41%	21.95%	-3.36%	4.71%	7.70%	37.27%	-	-
Horiz. %	201.41%	182.43%	149.60%	154.80%	147.84%	137.27%	100.00%	-
PBT	34,827	38,333	22,349	-994	13,931	26,876	26,257	4.81%
YoY %	-9.15%	71.52%	2,348.39%	-107.14%	-48.17%	2.36%	-	-
Horiz. %	132.64%	145.99%	85.12%	-3.79%	53.06%	102.36%	100.00%	-
Tax	-7,301	-4,709	995	-2,989	-2,065	-3,795	-5,437	5.03%
YoY %	-55.04%	-573.27%	133.29%	-44.75%	45.59%	30.20%	-	-
Horiz. %	134.28%	86.61%	-18.30%	54.98%	37.98%	69.80%	100.00%	-
NP	27,526	33,624	23,344	-3,983	11,866	23,081	20,820	4.76%
YoY %	-18.14%	44.04%	686.09%	-133.57%	-48.59%	10.86%	-	-
Horiz. %	132.21%	161.50%	112.12%	-19.13%	56.99%	110.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,526	33,624	23,344	-3,983	11,866	23,081	20,820	4.76%
YoY %	-18.14%	44.04%	686.09%	-133.57%	-48.59%	10.86%	-	-
Horiz. %	132.21%	161.50%	112.12%	-19.13%	56.99%	110.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.96%	12.28%	-4.45%	-	14.82%	14.12%	20.71%	-
YoY %	70.68%	375.96%	0.00%	-	4.96%	-31.82%	-	-
Horiz. %	101.21%	59.30%	-21.49%	-	71.56%	68.18%	100.00%	-
Total Cost	257,962	224,958	188,701	223,407	197,693	171,492	120,924	13.45%
YoY %	14.67%	19.21%	-15.53%	13.01%	15.28%	41.82%	-	-
Horiz. %	213.33%	186.03%	156.05%	184.75%	163.49%	141.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	209,968	194,794	175,519	158,550	165,485	167,488	113,721	10.75%
YoY %	7.79%	10.98%	10.70%	-4.19%	-1.20%	47.28%	-	-
Horiz. %	184.63%	171.29%	154.34%	139.42%	145.52%	147.28%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Dividend
Div	8,511	14,249	9,054	2,409	9,633	10,292	13,925	-7.87%
YoY %	-40.27%	57.38%	275.84%	-74.99%	-6.40%	-26.09%	-	-
Horiz. %	61.12%	102.33%	65.02%	17.30%	69.18%	73.91%	100.00%	-
Div Payout %	30.92%	42.38%	38.79%	0.00%	81.19%	44.59%	66.88%	-
YoY %	-27.04%	9.25%	0.00%	0.00%	82.08%	-33.33%	-	-
Horiz. %	46.23%	63.37%	58.00%	0.00%	121.40%	66.67%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Equity
Net Worth	209,968	194,794	175,519	158,550	165,485	167,488	113,721	10.75%
YoY %	7.79%	10.98%	10.70%	-4.19%	-1.20%	47.28%	-	-
Horiz. %	184.63%	171.29%	154.34%	139.42%	145.52%	147.28%	100.00%	-
NOSH	193,599	193,599	193,599	193,599	193,599	193,599	131,866	6.60%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	46.81%	-	-
Horiz. %	146.81%	146.81%	146.81%	146.81%	146.81%	146.81%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Ratio Analysis
NP Margin	9.64%	13.00%	11.01%	-1.82%	5.66%	11.86%	14.69%	-
YoY %	-25.85%	18.07%	704.95%	-132.16%	-52.28%	-19.26%	-	-
Horiz. %	65.62%	88.50%	74.95%	-12.39%	38.53%	80.74%	100.00%	-
ROE	13.11%	17.26%	13.30%	-2.51%	7.17%	13.78%	18.31%	-
YoY %	-24.04%	29.77%	629.88%	-135.01%	-47.97%	-24.74%	-	-
Horiz. %	71.60%	94.27%	72.64%	-13.71%	39.16%	75.26%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Per Share
RPS	148.26	134.29	110.12	113.87	108.71	134.00	107.49	5.50%
YoY %	10.40%	21.95%	-3.29%	4.75%	-18.87%	24.66%	-	-
Horiz. %	137.93%	124.93%	102.45%	105.94%	101.13%	124.66%	100.00%	-
EPS	14.29	17.46	12.12	-2.07	6.16	15.90	15.79	-1.64%
YoY %	-18.16%	44.06%	685.51%	-133.60%	-61.26%	0.70%	-	-
Horiz. %	90.50%	110.58%	76.76%	-13.11%	39.01%	100.70%	100.00%	-
DPS	4.42	7.40	4.70	1.25	5.00	7.09	10.56	-13.50%
YoY %	-40.27%	57.45%	276.00%	-75.00%	-29.48%	-32.86%	-	-
Horiz. %	41.86%	70.08%	44.51%	11.84%	47.35%	67.14%	100.00%	-
NAPS	1.0904	1.0116	0.9115	0.8228	0.8585	1.1535	0.8624	3.98%
YoY %	7.79%	10.98%	10.78%	-4.16%	-25.57%	33.75%	-	-
Horiz. %	126.44%	117.30%	105.69%	95.41%	99.55%	133.75%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 193,599
RPS	147.46	133.57	109.53	113.34	108.24	100.50	73.22	12.37%
YoY %	10.40%	21.95%	-3.36%	4.71%	7.70%	37.26%	-	-
Horiz. %	201.39%	182.42%	149.59%	154.79%	147.83%	137.26%	100.00%	-
EPS	14.22	17.37	12.06	-2.06	6.13	11.92	10.75	4.77%
YoY %	-18.13%	44.03%	685.44%	-133.61%	-48.57%	10.88%	-	-
Horiz. %	132.28%	161.58%	112.19%	-19.16%	57.02%	110.88%	100.00%	-
DPS	4.40	7.36	4.68	1.24	4.98	5.32	7.19	-7.85%
YoY %	-40.22%	57.26%	277.42%	-75.10%	-6.39%	-26.01%	-	-
Horiz. %	61.20%	102.36%	65.09%	17.25%	69.26%	73.99%	100.00%	-
NAPS	1.0846	1.0062	0.9066	0.819	0.8548	0.8651	0.5874	10.75%
YoY %	7.79%	10.99%	10.70%	-4.19%	-1.19%	47.28%	-	-
Horiz. %	184.64%	171.30%	154.34%	139.43%	145.52%	147.28%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	-
Price	2.31	2.32	3.04	0.815	1.40	3.13	3.50	-
P/RPS	1.56	1.73	2.76	0.72	1.29	2.34	3.26	-11.55%
YoY %	-9.83%	-37.32%	283.33%	-44.19%	-44.87%	-28.22%	-	-
Horiz. %	47.85%	53.07%	84.66%	22.09%	39.57%	71.78%	100.00%	-
P/EPS	16.16	13.29	25.08	-39.43	22.74	19.69	22.17	-5.13%
YoY %	21.60%	-47.01%	163.61%	-273.39%	15.49%	-11.19%	-	-
Horiz. %	72.89%	59.95%	113.13%	-177.85%	102.57%	88.81%	100.00%	-
EY	6.19	7.53	3.99	-2.54	4.40	5.08	4.51	5.41%
YoY %	-17.80%	88.72%	257.09%	-157.73%	-13.39%	12.64%	-	-
Horiz. %	137.25%	166.96%	88.47%	-56.32%	97.56%	112.64%	100.00%	-
DY	1.91	3.19	1.55	1.53	3.57	2.26	3.02	-7.34%
YoY %	-40.13%	105.81%	1.31%	-57.14%	57.96%	-25.17%	-	-
Horiz. %	63.25%	105.63%	51.32%	50.66%	118.21%	74.83%	100.00%	-
P/NAPS	2.12	2.29	3.34	0.99	1.63	2.71	4.06	-10.25%
YoY %	-7.42%	-31.44%	237.37%	-39.26%	-39.85%	-33.25%	-	-
Horiz. %	52.22%	56.40%	82.27%	24.38%	40.15%	66.75%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Announcement Date
Date	28/09/22	28/09/21	28/09/20	24/09/19	20/09/18	07/09/17	02/09/16	-
Price	0.815	2.51	3.59	1.10	1.42	3.02	2.82	-
P/RPS	0.55	1.87	3.26	0.97	1.31	2.25	2.62	-22.89%
YoY %	-70.59%	-42.64%	236.08%	-25.95%	-41.78%	-14.12%	-	-
Horiz. %	20.99%	71.37%	124.43%	37.02%	50.00%	85.88%	100.00%	-
P/EPS	5.70	14.37	29.61	-53.22	23.07	19.00	17.86	-17.32%
YoY %	-60.33%	-51.47%	155.64%	-330.69%	21.42%	6.38%	-	-
Horiz. %	31.91%	80.46%	165.79%	-297.98%	129.17%	106.38%	100.00%	-
EY	17.54	6.96	3.38	-1.88	4.34	5.26	5.60	20.94%
YoY %	152.01%	105.92%	279.79%	-143.32%	-17.49%	-6.07%	-	-
Horiz. %	313.21%	124.29%	60.36%	-33.57%	77.50%	93.93%	100.00%	-
DY	5.42	2.95	1.31	1.14	3.52	2.35	3.74	6.37%
YoY %	83.73%	125.19%	14.91%	-67.61%	49.79%	-37.17%	-	-
Horiz. %	144.92%	78.88%	35.03%	30.48%	94.12%	62.83%	100.00%	-
P/NAPS	0.75	2.48	3.94	1.34	1.65	2.62	3.27	-21.75%
YoY %	-69.76%	-37.06%	194.03%	-18.79%	-37.02%	-19.88%	-	-
Horiz. %	22.94%	75.84%	120.49%	40.98%	50.46%	80.12%	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