[SCGM] QoQ Cumulative Quarter Result on 30-Apr-2017 [#4]

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Cumulative Result
Revenue	159,186	105,770	53,664	178,785	125,878	79,891	37,876	159.75%
YoY %	50.50%	97.10%	-69.98%	42.03%	57.56%	110.93%	-	-
Horiz. %	420.28%	279.25%	141.68%	472.03%	332.34%	210.93%	100.00%	-
PBT	18,244	12,799	6,708	26,604	20,000	12,957	6,436	99.91%
YoY %	42.54%	90.80%	-74.79%	33.02%	54.36%	101.32%	-	-
Horiz. %	283.47%	198.87%	104.23%	413.36%	310.75%	201.32%	100.00%	-
Tax	-1,999	-1,951	-1,116	-3,603	-2,083	-2,020	-924	67.03%
YoY %	-2.46%	-74.82%	69.03%	-72.97%	-3.12%	-118.61%	-	-
Horiz. %	216.34%	211.15%	120.78%	389.94%	225.43%	218.61%	100.00%	-
NP	16,245	10,848	5,592	23,001	17,917	10,937	5,512	105.15%
YoY %	49.75%	93.99%	-75.69%	28.38%	63.82%	98.42%	-	-
Horiz. %	294.72%	196.81%	101.45%	417.29%	325.05%	198.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,245	10,848	5,592	23,001	17,917	10,937	5,512	105.15%
YoY %	49.75%	93.99%	-75.69%	28.38%	63.82%	98.42%	-	-
Horiz. %	294.72%	196.81%	101.45%	417.29%	325.05%	198.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.96%	15.24%	16.64%	13.54%	10.42%	15.59%	14.36%	-
YoY %	-28.08%	-8.41%	22.90%	29.94%	-33.16%	8.57%	-	-
Horiz. %	76.32%	106.13%	115.88%	94.29%	72.56%	108.57%	100.00%	-
Total Cost	142,941	94,922	48,072	155,784	107,961	68,954	32,364	168.46%
YoY %	50.59%	97.46%	-69.14%	44.30%	56.57%	113.06%	-	-
Horiz. %	441.67%	293.30%	148.54%	481.35%	333.58%	213.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	170,585	167,968	167,488	160,930	120,995	116,621	113,721	30.94%
YoY %	1.56%	0.29%	4.08%	33.01%	3.75%	2.55%	-	-
Horiz. %	150.00%	147.70%	147.28%	141.51%	106.40%	102.55%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Dividend
Div	8,694	5,759	2,178	11,343	7,922	5,280	2,637	121.03%
YoY %	50.96%	164.42%	-80.80%	43.18%	50.04%	100.23%	-	-
Horiz. %	329.69%	218.39%	82.59%	430.15%	300.42%	200.23%	100.00%	-
Div Payout %	53.52%	53.09%	38.95%	49.32%	44.22%	48.28%	47.85%	-
YoY %	0.81%	36.30%	-21.03%	11.53%	-8.41%	0.90%	-	-
Horiz. %	111.85%	110.95%	81.40%	103.07%	92.41%	100.90%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Equity
Net Worth	170,585	167,968	167,488	160,930	120,995	116,621	113,721	30.94%
YoY %	1.56%	0.29%	4.08%	33.01%	3.75%	2.55%	-	-
Horiz. %	150.00%	147.70%	147.28%	141.51%	106.40%	102.55%	100.00%	-
NOSH	193,599	193,599	193,599	145,200	132,033	132,000	131,866	29.08%
YoY %	0.00%	0.00%	33.33%	9.97%	0.03%	0.10%	-	-
Horiz. %	146.81%	146.81%	146.81%	110.11%	100.13%	100.10%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Ratio Analysis
NP Margin	10.21%	10.26%	10.42%	12.87%	14.23%	13.69%	14.55%	-
YoY %	-0.49%	-1.54%	-19.04%	-9.56%	3.94%	-5.91%	-	-
Horiz. %	70.17%	70.52%	71.62%	88.45%	97.80%	94.09%	100.00%	-
ROE	9.52%	6.46%	3.34%	14.29%	14.81%	9.38%	4.85%	-
YoY %	47.37%	93.41%	-76.63%	-3.51%	57.89%	93.40%	-	-
Horiz. %	196.29%	133.20%	68.87%	294.64%	305.36%	193.40%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Per Share
RPS	82.39	55.09	36.96	126.09	95.34	60.52	28.72	101.50%
YoY %	49.56%	49.05%	-70.69%	32.25%	57.53%	110.72%	-	-
Horiz. %	286.87%	191.82%	128.69%	439.03%	331.96%	210.72%	100.00%	-
EPS	9.19	6.43	3.85	17.12	13.57	8.29	4.18	68.83%
YoY %	42.92%	67.01%	-77.51%	26.16%	63.69%	98.33%	-	-
Horiz. %	219.86%	153.83%	92.11%	409.57%	324.64%	198.33%	100.00%	-
DPS	4.50	3.00	1.50	8.00	6.00	4.00	2.00	71.45%
YoY %	50.00%	100.00%	-81.25%	33.33%	50.00%	100.00%	-	-
Horiz. %	225.00%	150.00%	75.00%	400.00%	300.00%	200.00%	100.00%	-
NAPS	0.8829	0.8749	1.1535	1.135	0.9164	0.8835	0.8624	1.57%
YoY %	0.91%	-24.15%	1.63%	23.85%	3.72%	2.45%	-	-
Horiz. %	102.38%	101.45%	133.75%	131.61%	106.26%	102.45%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 145,200
RPS	82.22	54.63	27.72	92.35	65.02	41.27	19.56	159.77%
YoY %	50.50%	97.08%	-69.98%	42.03%	57.55%	110.99%	-	-
Horiz. %	420.35%	279.29%	141.72%	472.14%	332.41%	210.99%	100.00%	-
EPS	8.39	5.60	2.89	11.88	9.25	5.65	2.85	105.00%
YoY %	49.82%	93.77%	-75.67%	28.43%	63.72%	98.25%	-	-
Horiz. %	294.39%	196.49%	101.40%	416.84%	324.56%	198.25%	100.00%	-
DPS	4.49	2.98	1.13	5.86	4.09	2.73	1.36	121.23%
YoY %	50.67%	163.72%	-80.72%	43.28%	49.82%	100.74%	-	-
Horiz. %	330.15%	219.12%	83.09%	430.88%	300.74%	200.74%	100.00%	-
NAPS	0.8811	0.8676	0.8651	0.8313	0.625	0.6024	0.5874	30.94%
YoY %	1.56%	0.29%	4.07%	33.01%	3.75%	2.55%	-	-
Horiz. %	150.00%	147.70%	147.28%	141.52%	106.40%	102.55%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	-
Price	2.29	2.88	3.13	4.05	3.40	3.36	3.50	-
P/RPS	2.78	5.23	8.47	3.21	3.57	5.55	12.19	-62.57%
YoY %	-46.85%	-38.25%	163.86%	-10.08%	-35.68%	-54.47%	-	-
Horiz. %	22.81%	42.90%	69.48%	26.33%	29.29%	45.53%	100.00%	-
P/EPS	27.24	50.97	81.27	24.97	25.06	40.55	83.73	-52.60%
YoY %	-46.56%	-37.28%	225.47%	-0.36%	-38.20%	-51.57%	-	-
Horiz. %	32.53%	60.87%	97.06%	29.82%	29.93%	48.43%	100.00%	-
EY	3.67	1.96	1.23	4.01	3.99	2.47	1.19	111.44%
YoY %	87.24%	59.35%	-69.33%	0.50%	61.54%	107.56%	-	-
Horiz. %	308.40%	164.71%	103.36%	336.97%	335.29%	207.56%	100.00%	-
DY	1.97	1.04	0.48	1.98	1.76	1.19	0.57	128.07%
YoY %	89.42%	116.67%	-75.76%	12.50%	47.90%	108.77%	-	-
Horiz. %	345.61%	182.46%	84.21%	347.37%	308.77%	208.77%	100.00%	-
P/NAPS	2.59	3.29	2.71	3.57	3.71	3.80	4.06	-25.83%
YoY %	-21.28%	21.40%	-24.09%	-3.77%	-2.37%	-6.40%	-	-
Horiz. %	63.79%	81.03%	66.75%	87.93%	91.38%	93.60%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Price Multiplier on Announcement Date
Date	13/03/18	07/12/17	07/09/17	21/06/17	15/03/17	08/12/16	02/09/16	-
Price	1.90	2.72	3.02	4.09	3.82	3.33	2.82	-
P/RPS	2.31	4.94	8.17	3.24	4.01	5.50	9.82	-61.79%
YoY %	-53.24%	-39.53%	152.16%	-19.20%	-27.09%	-43.99%	-	-
Horiz. %	23.52%	50.31%	83.20%	32.99%	40.84%	56.01%	100.00%	-
P/EPS	22.60	48.14	78.42	25.21	28.15	40.19	67.46	-51.66%
YoY %	-53.05%	-38.61%	211.07%	-10.44%	-29.96%	-40.42%	-	-
Horiz. %	33.50%	71.36%	116.25%	37.37%	41.73%	59.58%	100.00%	-
EY	4.43	2.08	1.28	3.97	3.55	2.49	1.48	107.28%
YoY %	112.98%	62.50%	-67.76%	11.83%	42.57%	68.24%	-	-
Horiz. %	299.32%	140.54%	86.49%	268.24%	239.86%	168.24%	100.00%	-
DY	2.37	1.10	0.50	1.96	1.57	1.20	0.71	122.86%
YoY %	115.45%	120.00%	-74.49%	24.84%	30.83%	69.01%	-	-
Horiz. %	333.80%	154.93%	70.42%	276.06%	221.13%	169.01%	100.00%	-
P/NAPS	2.15	3.11	2.62	3.60	4.17	3.77	3.27	-24.32%
YoY %	-30.87%	18.70%	-27.22%	-13.67%	10.61%	15.29%	-	-
Horiz. %	65.75%	95.11%	80.12%	110.09%	127.52%	115.29%	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