[SCGM] QoQ Annualized Quarter Result on 31-Oct-2017 [#2]

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Annualized Quarter Result
Revenue	223,224	207,417	212,248	211,540	214,656	178,785	167,837	21.00%
YoY %	7.62%	-2.28%	0.33%	-1.45%	20.06%	6.52%	-	-
Horiz. %	133.00%	123.58%	126.46%	126.04%	127.90%	106.52%	100.00%	-
PBT	6,052	19,126	24,325	25,598	26,832	26,604	26,666	-62.89%
YoY %	-68.36%	-21.37%	-4.97%	-4.60%	0.86%	-0.23%	-	-
Horiz. %	22.70%	71.72%	91.22%	95.99%	100.62%	99.77%	100.00%	-
Tax	-1,800	-2,731	-2,665	-3,902	-4,464	-3,603	-2,777	-25.16%
YoY %	34.09%	-2.48%	31.70%	12.59%	-23.90%	-29.74%	-	-
Horiz. %	64.82%	98.34%	95.97%	140.51%	160.75%	129.74%	100.00%	-
NP	4,252	16,395	21,660	21,696	22,368	23,001	23,889	-68.45%
YoY %	-74.07%	-24.31%	-0.17%	-3.00%	-2.75%	-3.72%	-	-
Horiz. %	17.80%	68.63%	90.67%	90.82%	93.63%	96.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,252	16,395	21,660	21,696	22,368	23,001	23,889	-68.45%
YoY %	-74.07%	-24.31%	-0.17%	-3.00%	-2.75%	-3.72%	-	-
Horiz. %	17.80%	68.63%	90.67%	90.82%	93.63%	96.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.74%	14.28%	10.96%	15.24%	16.64%	13.54%	10.41%	-
YoY %	108.26%	30.29%	-28.08%	-8.41%	22.90%	30.07%	-	-
Horiz. %	285.69%	137.18%	105.28%	146.40%	159.85%	130.07%	100.00%	-
Total Cost	218,972	191,022	190,588	189,844	192,288	155,784	143,948	32.36%
YoY %	14.63%	0.23%	0.39%	-1.27%	23.43%	8.22%	-	-
Horiz. %	152.12%	132.70%	132.40%	131.88%	133.58%	108.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	165,485	167,339	170,585	167,968	167,488	160,930	120,995	23.28%
YoY %	-1.11%	-1.90%	1.56%	0.29%	4.08%	33.01%	-	-
Horiz. %	136.77%	138.30%	140.99%	138.82%	138.43%	133.01%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Dividend
Div	3,855	11,567	11,592	11,519	8,712	11,343	10,562	-49.02%
YoY %	-66.67%	-0.22%	0.63%	32.22%	-23.19%	7.39%	-	-
Horiz. %	36.50%	109.52%	109.75%	109.06%	82.48%	107.39%	100.00%	-
Div Payout %	90.67%	70.55%	53.52%	53.09%	38.95%	49.32%	44.22%	-
YoY %	28.52%	31.82%	0.81%	36.30%	-21.03%	11.53%	-	-
Horiz. %	205.04%	159.54%	121.03%	120.06%	88.08%	111.53%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Equity
Net Worth	165,485	167,339	170,585	167,968	167,488	160,930	120,995	23.28%
YoY %	-1.11%	-1.90%	1.56%	0.29%	4.08%	33.01%	-	-
Horiz. %	136.77%	138.30%	140.99%	138.82%	138.43%	133.01%	100.00%	-
NOSH	193,599	193,599	193,599	193,599	193,599	145,200	132,033	29.15%
YoY %	0.00%	0.00%	0.00%	0.00%	33.33%	9.97%	-	-
Horiz. %	146.63%	146.63%	146.63%	146.63%	146.63%	109.97%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Ratio Analysis
NP Margin	1.90%	7.90%	10.21%	10.26%	10.42%	12.87%	14.23%	-
YoY %	-75.95%	-22.62%	-0.49%	-1.54%	-19.04%	-9.56%	-	-
Horiz. %	13.35%	55.52%	71.75%	72.10%	73.23%	90.44%	100.00%	-
ROE	2.57%	9.80%	12.70%	12.92%	13.35%	14.29%	19.74%	-
YoY %	-73.78%	-22.83%	-1.70%	-3.22%	-6.58%	-27.61%	-	-
Horiz. %	13.02%	49.65%	64.34%	65.45%	67.63%	72.39%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Per Share
RPS	115.80	107.59	109.85	110.19	147.83	126.09	127.12	-6.04%
YoY %	7.63%	-2.06%	-0.31%	-25.46%	17.24%	-0.81%	-	-
Horiz. %	91.10%	84.64%	86.41%	86.68%	116.29%	99.19%	100.00%	-
EPS	2.20	9.07	12.25	12.86	15.40	17.12	18.09	-75.54%
YoY %	-75.74%	-25.96%	-4.74%	-16.49%	-10.05%	-5.36%	-	-
Horiz. %	12.16%	50.14%	67.72%	71.09%	85.13%	94.64%	100.00%	-
DPS	2.00	6.00	6.00	6.00	6.00	8.00	8.00	-60.41%
YoY %	-66.67%	0.00%	0.00%	0.00%	-25.00%	0.00%	-	-
Horiz. %	25.00%	75.00%	75.00%	75.00%	75.00%	100.00%	100.00%	-
NAPS	0.8585	0.868	0.8829	0.8749	1.1535	1.135	0.9164	-4.26%
YoY %	-1.09%	-1.69%	0.91%	-24.15%	1.63%	23.85%	-	-
Horiz. %	93.68%	94.72%	96.34%	95.47%	125.87%	123.85%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Adjusted Per Share Value based on latest NOSH - 193,599
RPS	115.30	107.14	109.63	109.27	110.88	92.35	86.69	21.00%
YoY %	7.62%	-2.27%	0.33%	-1.45%	20.06%	6.53%	-	-
Horiz. %	133.00%	123.59%	126.46%	126.05%	127.90%	106.53%	100.00%	-
EPS	2.20	8.47	11.19	11.21	11.55	11.88	12.34	-68.42%
YoY %	-74.03%	-24.31%	-0.18%	-2.94%	-2.78%	-3.73%	-	-
Horiz. %	17.83%	68.64%	90.68%	90.84%	93.60%	96.27%	100.00%	-
DPS	1.99	5.97	5.99	5.95	4.50	5.86	5.46	-49.07%
YoY %	-66.67%	-0.33%	0.67%	32.22%	-23.21%	7.33%	-	-
Horiz. %	36.45%	109.34%	109.71%	108.97%	82.42%	107.33%	100.00%	-
NAPS	0.8548	0.8644	0.8811	0.8676	0.8651	0.8313	0.625	23.28%
YoY %	-1.11%	-1.90%	1.56%	0.29%	4.07%	33.01%	-	-
Horiz. %	136.77%	138.30%	140.98%	138.82%	138.42%	133.01%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	-
Price	1.40	1.50	2.29	2.88	3.13	4.05	3.40	-
P/RPS	1.21	1.39	2.08	2.61	2.12	3.21	2.67	-41.08%
YoY %	-12.95%	-33.17%	-20.31%	23.11%	-33.96%	20.22%	-	-
Horiz. %	45.32%	52.06%	77.90%	97.75%	79.40%	120.22%	100.00%	-
P/EPS	63.47	17.64	20.43	25.48	20.32	24.97	18.79	125.62%
YoY %	259.81%	-13.66%	-19.82%	25.39%	-18.62%	32.89%	-	-
Horiz. %	337.79%	93.88%	108.73%	135.60%	108.14%	132.89%	100.00%	-
EY	1.58	5.67	4.90	3.92	4.92	4.01	5.32	-55.58%
YoY %	-72.13%	15.71%	25.00%	-20.33%	22.69%	-24.62%	-	-
Horiz. %	29.70%	106.58%	92.11%	73.68%	92.48%	75.38%	100.00%	-
DY	1.43	4.00	2.62	2.08	1.92	1.98	2.35	-28.25%
YoY %	-64.25%	52.67%	25.96%	8.33%	-3.03%	-15.74%	-	-
Horiz. %	60.85%	170.21%	111.49%	88.51%	81.70%	84.26%	100.00%	-
P/NAPS	1.63	1.73	2.59	3.29	2.71	3.57	3.71	-42.29%
YoY %	-5.78%	-33.20%	-21.28%	21.40%	-24.09%	-3.77%	-	-
Horiz. %	43.94%	46.63%	69.81%	88.68%	73.05%	96.23%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Price Multiplier on Announcement Date
Date	20/09/18	02/07/18	13/03/18	07/12/17	07/09/17	21/06/17	15/03/17	-
Price	1.42	1.37	1.90	2.72	3.02	4.09	3.82	-
P/RPS	1.23	1.27	1.73	2.47	2.04	3.24	3.01	-45.02%
YoY %	-3.15%	-26.59%	-29.96%	21.08%	-37.04%	7.64%	-	-
Horiz. %	40.86%	42.19%	57.48%	82.06%	67.77%	107.64%	100.00%	-
P/EPS	64.37	16.11	16.95	24.07	19.60	25.21	21.11	110.70%
YoY %	299.57%	-4.96%	-29.58%	22.81%	-22.25%	19.42%	-	-
Horiz. %	304.93%	76.31%	80.29%	114.02%	92.85%	119.42%	100.00%	-
EY	1.55	6.21	5.90	4.15	5.10	3.97	4.74	-52.63%
YoY %	-75.04%	5.25%	42.17%	-18.63%	28.46%	-16.24%	-	-
Horiz. %	32.70%	131.01%	124.47%	87.55%	107.59%	83.76%	100.00%	-
DY	1.41	4.38	3.16	2.21	1.99	1.96	2.09	-23.13%
YoY %	-67.81%	38.61%	42.99%	11.06%	1.53%	-6.22%	-	-
Horiz. %	67.46%	209.57%	151.20%	105.74%	95.22%	93.78%	100.00%	-
P/NAPS	1.65	1.58	2.15	3.11	2.62	3.60	4.17	-46.19%
YoY %	4.43%	-26.51%	-30.87%	18.70%	-27.22%	-13.67%	-	-
Horiz. %	39.57%	37.89%	51.56%	74.58%	62.83%	86.33%	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