[SCGM] QoQ Annualized Quarter Result on 31-Jul-2021 [#1]

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Annualized Quarter Result
Revenue	284,696	284,210	283,688	277,208	246,503	241,012	236,468	13.21%
YoY %	0.17%	0.18%	2.34%	12.46%	2.28%	1.92%	-	-
Horiz. %	120.40%	120.19%	119.97%	117.23%	104.24%	101.92%	100.00%	-
PBT	38,022	36,362	39,504	39,520	37,127	36,446	38,828	-1.39%
YoY %	4.57%	-7.95%	-0.04%	6.45%	1.87%	-6.13%	-	-
Horiz. %	97.92%	93.65%	101.74%	101.78%	95.62%	93.87%	100.00%	-
Tax	-7,156	-6,498	-7,276	-6,364	-3,526	-1,806	-3,076	75.84%
YoY %	-10.13%	10.69%	-14.33%	-80.49%	-95.24%	41.29%	-	-
Horiz. %	232.64%	211.25%	236.54%	206.89%	114.63%	58.71%	100.00%	-
NP	30,866	29,864	32,228	33,156	33,601	34,640	35,752	-9.35%
YoY %	3.36%	-7.34%	-2.80%	-1.32%	-3.00%	-3.11%	-	-
Horiz. %	86.33%	83.53%	90.14%	92.74%	93.98%	96.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,866	29,864	32,228	33,156	33,601	34,640	35,752	-9.35%
YoY %	3.36%	-7.34%	-2.80%	-1.32%	-3.00%	-3.11%	-	-
Horiz. %	86.33%	83.53%	90.14%	92.74%	93.98%	96.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.82%	17.87%	18.42%	16.10%	9.50%	4.96%	7.92%	-
YoY %	5.32%	-2.99%	14.41%	69.47%	91.53%	-37.37%	-	-
Horiz. %	237.63%	225.63%	232.58%	203.28%	119.95%	62.63%	100.00%	-
Total Cost	253,830	254,346	251,460	244,052	212,902	206,372	200,716	16.99%
YoY %	-0.20%	1.15%	3.04%	14.63%	3.16%	2.82%	-	-
Horiz. %	126.46%	126.72%	125.28%	121.59%	106.07%	102.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	207,561	201,784	198,780	194,794	189,788	186,399	181,180	9.51%
YoY %	2.86%	1.51%	2.05%	2.64%	1.82%	2.88%	-	-
Horiz. %	114.56%	111.37%	109.71%	107.51%	104.75%	102.88%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Dividend
Div	12,362	13,094	14,249	15,404	13,671	13,864	12,323	0.21%
YoY %	-5.59%	-8.11%	-7.50%	12.68%	-1.39%	12.51%	-	-
Horiz. %	100.32%	106.26%	115.63%	125.00%	110.94%	112.51%	100.00%	-
Div Payout %	40.05%	43.85%	44.21%	46.46%	40.69%	40.02%	34.47%	-
YoY %	-8.67%	-0.81%	-4.84%	14.18%	1.67%	16.10%	-	-
Horiz. %	116.19%	127.21%	128.26%	134.78%	118.04%	116.10%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Equity
Net Worth	207,561	201,784	198,780	194,794	189,788	186,399	181,180	9.51%
YoY %	2.86%	1.51%	2.05%	2.64%	1.82%	2.88%	-	-
Horiz. %	114.56%	111.37%	109.71%	107.51%	104.75%	102.88%	100.00%	-
NOSH	193,599	193,599	193,599	193,599	193,599	193,599	193,599	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Ratio Analysis
NP Margin	10.84%	10.51%	11.36%	11.96%	13.63%	14.37%	15.12%	-
YoY %	3.14%	-7.48%	-5.02%	-12.25%	-5.15%	-4.96%	-	-
Horiz. %	71.69%	69.51%	75.13%	79.10%	90.15%	95.04%	100.00%	-
ROE	14.87%	14.80%	16.21%	17.02%	17.70%	18.58%	19.73%	-
YoY %	0.47%	-8.70%	-4.76%	-3.84%	-4.74%	-5.83%	-	-
Horiz. %	75.37%	75.01%	82.16%	86.26%	89.71%	94.17%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Per Share
RPS	147.85	147.60	147.32	143.96	128.01	125.16	122.80	13.21%
YoY %	0.17%	0.19%	2.33%	12.46%	2.28%	1.92%	-	-
Horiz. %	120.40%	120.20%	119.97%	117.23%	104.24%	101.92%	100.00%	-
EPS	16.03	15.51	16.74	17.20	17.45	17.99	18.56	-9.33%
YoY %	3.35%	-7.35%	-2.67%	-1.43%	-3.00%	-3.07%	-	-
Horiz. %	86.37%	83.57%	90.19%	92.67%	94.02%	96.93%	100.00%	-
DPS	6.42	6.80	7.40	8.00	7.10	7.20	6.40	0.20%
YoY %	-5.59%	-8.11%	-7.50%	12.68%	-1.39%	12.50%	-	-
Horiz. %	100.31%	106.25%	115.62%	125.00%	110.94%	112.50%	100.00%	-
NAPS	1.0779	1.0479	1.0323	1.0116	0.9856	0.968	0.9409	9.51%
YoY %	2.86%	1.51%	2.05%	2.64%	1.82%	2.88%	-	-
Horiz. %	114.56%	111.37%	109.71%	107.51%	104.75%	102.88%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Adjusted Per Share Value based on latest NOSH - 193,599
RPS	147.46	147.21	146.94	143.58	127.68	124.83	122.48	13.21%
YoY %	0.17%	0.18%	2.34%	12.45%	2.28%	1.92%	-	-
Horiz. %	120.40%	120.19%	119.97%	117.23%	104.25%	101.92%	100.00%	-
EPS	15.99	15.47	16.69	17.17	17.40	17.94	18.52	-9.35%
YoY %	3.36%	-7.31%	-2.80%	-1.32%	-3.01%	-3.13%	-	-
Horiz. %	86.34%	83.53%	90.12%	92.71%	93.95%	96.87%	100.00%	-
DPS	6.40	6.78	7.38	7.98	7.08	7.18	6.38	0.20%
YoY %	-5.60%	-8.13%	-7.52%	12.71%	-1.39%	12.54%	-	-
Horiz. %	100.31%	106.27%	115.67%	125.08%	110.97%	112.54%	100.00%	-
NAPS	1.0751	1.0452	1.0296	1.009	0.983	0.9655	0.9384	9.51%
YoY %	2.86%	1.52%	2.04%	2.64%	1.81%	2.89%	-	-
Horiz. %	114.57%	111.38%	109.72%	107.52%	104.75%	102.89%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/22	31/01/22	29/10/21	30/07/21	30/04/21	29/01/21	30/10/20	-
Price	2.25	2.08	2.61	2.32	2.24	2.18	2.89	-
P/RPS	1.52	1.41	1.77	1.61	1.75	1.74	2.35	-25.26%
YoY %	7.80%	-20.34%	9.94%	-8.00%	0.57%	-25.96%	-	-
Horiz. %	64.68%	60.00%	75.32%	68.51%	74.47%	74.04%	100.00%	-
P/EPS	14.04	13.41	15.59	13.47	12.84	12.12	15.57	-6.68%
YoY %	4.70%	-13.98%	15.74%	4.91%	5.94%	-22.16%	-	-
Horiz. %	90.17%	86.13%	100.13%	86.51%	82.47%	77.84%	100.00%	-
EY	7.12	7.46	6.41	7.42	7.79	8.25	6.42	7.16%
YoY %	-4.56%	16.38%	-13.61%	-4.75%	-5.58%	28.50%	-	-
Horiz. %	110.90%	116.20%	99.84%	115.58%	121.34%	128.50%	100.00%	-
DY	2.85	3.27	2.84	3.45	3.17	3.30	2.21	18.53%
YoY %	-12.84%	15.14%	-17.68%	8.83%	-3.94%	49.32%	-	-
Horiz. %	128.96%	147.96%	128.51%	156.11%	143.44%	149.32%	100.00%	-
P/NAPS	2.09	1.98	2.53	2.29	2.27	2.25	3.07	-22.66%
YoY %	5.56%	-21.74%	10.48%	0.88%	0.89%	-26.71%	-	-
Horiz. %	68.08%	64.50%	82.41%	74.59%	73.94%	73.29%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Price Multiplier on Announcement Date
Date	29/06/22	29/03/22	28/12/21	28/09/21	28/06/21	29/03/21	21/12/20	-
Price	2.29	2.18	2.42	2.51	2.45	1.86	2.48	-
P/RPS	1.55	1.48	1.64	1.74	1.91	1.49	2.02	-16.22%
YoY %	4.73%	-9.76%	-5.75%	-8.90%	28.19%	-26.24%	-	-
Horiz. %	76.73%	73.27%	81.19%	86.14%	94.55%	73.76%	100.00%	-
P/EPS	14.29	14.06	14.46	14.58	14.04	10.34	13.36	4.60%
YoY %	1.64%	-2.77%	-0.82%	3.85%	35.78%	-22.60%	-	-
Horiz. %	106.96%	105.24%	108.23%	109.13%	105.09%	77.40%	100.00%	-
EY	7.00	7.11	6.92	6.86	7.12	9.67	7.49	-4.42%
YoY %	-1.55%	2.75%	0.87%	-3.65%	-26.37%	29.11%	-	-
Horiz. %	93.46%	94.93%	92.39%	91.59%	95.06%	129.11%	100.00%	-
DY	2.80	3.12	3.06	3.19	2.90	3.87	2.58	5.62%
YoY %	-10.26%	1.96%	-4.08%	10.00%	-25.06%	50.00%	-	-
Horiz. %	108.53%	120.93%	118.60%	123.64%	112.40%	150.00%	100.00%	-
P/NAPS	2.12	2.08	2.34	2.48	2.49	1.92	2.64	-13.63%
YoY %	1.92%	-11.11%	-5.65%	-0.40%	29.69%	-27.27%	-	-
Horiz. %	80.30%	78.79%	88.64%	93.94%	94.32%	72.73%	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