[SCGM] QoQ Cumulative Quarter Result on 31-Jan-2016 [#3]

Stock

[SCGM] SCGM BHD

Announcement Date

14-Mar-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

31-Jan-2016 [#3]

Profit Trend

QoQ- 72.87%

YoY- 60.42%

Quarter Report

SCGM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Cumulative Result
Revenue	79,891	37,876	133,505	101,018	63,755	29,637	106,632	-17.43%
YoY %	110.93%	-71.63%	32.16%	58.45%	115.12%	-72.21%	-	-
Horiz. %	74.92%	35.52%	125.20%	94.74%	59.79%	27.79%	100.00%	-
PBT	12,957	6,436	25,757	20,660	11,779	5,936	20,607	-26.50%
YoY %	101.32%	-75.01%	24.67%	75.40%	98.43%	-71.19%	-	-
Horiz. %	62.88%	31.23%	124.99%	100.26%	57.16%	28.81%	100.00%	-
Tax	-2,020	-924	-5,563	-3,928	-2,100	-1,050	-5,150	-46.26%
YoY %	-118.61%	83.39%	-41.62%	-87.05%	-100.00%	79.61%	-	-
Horiz. %	39.22%	17.94%	108.02%	76.27%	40.78%	20.39%	100.00%	-
NP	10,937	5,512	20,194	16,732	9,679	4,886	15,457	-20.51%
YoY %	98.42%	-72.70%	20.69%	72.87%	98.10%	-68.39%	-	-
Horiz. %	70.76%	35.66%	130.65%	108.25%	62.62%	31.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,937	5,512	20,194	16,732	9,679	4,886	15,457	-20.51%
YoY %	98.42%	-72.70%	20.69%	72.87%	98.10%	-68.39%	-	-
Horiz. %	70.76%	35.66%	130.65%	108.25%	62.62%	31.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.59%	14.36%	21.60%	19.01%	17.83%	17.69%	24.99%	-
YoY %	8.57%	-33.52%	13.62%	6.62%	0.79%	-29.21%	-	-
Horiz. %	62.38%	57.46%	86.43%	76.07%	71.35%	70.79%	100.00%	-
Total Cost	68,954	32,364	113,311	84,286	54,076	24,751	91,175	-16.92%
YoY %	113.06%	-71.44%	34.44%	55.87%	118.48%	-72.85%	-	-
Horiz. %	75.63%	35.50%	124.28%	92.44%	59.31%	27.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	116,621	113,721	105,043	102,354	76,088	74,241	73,633	35.68%
YoY %	2.55%	8.26%	2.63%	34.52%	2.49%	0.83%	-	-
Horiz. %	158.38%	154.44%	142.66%	139.01%	103.33%	100.83%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Dividend
Div	5,280	2,637	14,995	10,426	10,794	3,998	5,598	-3.80%
YoY %	100.23%	-82.41%	43.82%	-3.41%	169.98%	-28.58%	-	-
Horiz. %	94.32%	47.11%	267.86%	186.25%	192.82%	71.42%	100.00%	-
Div Payout %	48.28%	47.85%	74.26%	62.32%	111.52%	81.83%	36.22%	-
YoY %	0.90%	-35.56%	19.16%	-44.12%	36.28%	125.92%	-	-
Horiz. %	133.30%	132.11%	205.02%	172.06%	307.90%	225.92%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Equity
Net Worth	116,621	113,721	105,043	102,354	76,088	74,241	73,633	35.68%
YoY %	2.55%	8.26%	2.63%	34.52%	2.49%	0.83%	-	-
Horiz. %	158.38%	154.44%	142.66%	139.01%	103.33%	100.83%	100.00%	-
NOSH	132,000	131,866	124,962	122,668	119,938	79,967	79,984	39.44%
YoY %	0.10%	5.52%	1.87%	2.28%	49.98%	-0.02%	-	-
Horiz. %	165.03%	164.87%	156.23%	153.37%	149.95%	99.98%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Ratio Analysis
NP Margin	13.69%	14.55%	15.13%	16.56%	15.18%	16.49%	14.50%	-
YoY %	-5.91%	-3.83%	-8.64%	9.09%	-7.94%	13.72%	-	-
Horiz. %	94.41%	100.34%	104.34%	114.21%	104.69%	113.72%	100.00%	-
ROE	9.38%	4.85%	19.22%	16.35%	12.72%	6.58%	20.99%	-
YoY %	93.40%	-74.77%	17.55%	28.54%	93.31%	-68.65%	-	-
Horiz. %	44.69%	23.11%	91.57%	77.89%	60.60%	31.35%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Per Share
RPS	60.52	28.72	106.84	82.35	53.16	37.06	133.32	-40.79%
YoY %	110.72%	-73.12%	29.74%	54.91%	43.44%	-72.20%	-	-
Horiz. %	45.39%	21.54%	80.14%	61.77%	39.87%	27.80%	100.00%	-
EPS	8.29	4.18	16.16	13.64	8.07	6.11	19.32	-42.96%
YoY %	98.33%	-74.13%	18.48%	69.02%	32.08%	-68.37%	-	-
Horiz. %	42.91%	21.64%	83.64%	70.60%	41.77%	31.63%	100.00%	-
DPS	4.00	2.00	12.00	8.50	9.00	5.00	7.00	-31.02%
YoY %	100.00%	-83.33%	41.18%	-5.56%	80.00%	-28.57%	-	-
Horiz. %	57.14%	28.57%	171.43%	121.43%	128.57%	71.43%	100.00%	-
NAPS	0.8835	0.8624	0.8406	0.8344	0.6344	0.9284	0.9206	-2.69%
YoY %	2.45%	2.59%	0.74%	31.53%	-31.67%	0.85%	-	-
Horiz. %	95.97%	93.68%	91.31%	90.64%	68.91%	100.85%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Adjusted Per Share Value based on latest NOSH - 128,003
RPS	41.38	19.62	69.15	52.32	33.02	15.35	55.23	-17.43%
YoY %	110.91%	-71.63%	32.17%	58.45%	115.11%	-72.21%	-	-
Horiz. %	74.92%	35.52%	125.20%	94.73%	59.79%	27.79%	100.00%	-
EPS	5.66	2.86	10.46	8.67	5.01	2.53	8.01	-20.58%
YoY %	97.90%	-72.66%	20.65%	73.05%	98.02%	-68.41%	-	-
Horiz. %	70.66%	35.71%	130.59%	108.24%	62.55%	31.59%	100.00%	-
DPS	2.73	1.37	7.77	5.40	5.59	2.07	2.90	-3.92%
YoY %	99.27%	-82.37%	43.89%	-3.40%	170.05%	-28.62%	-	-
Horiz. %	94.14%	47.24%	267.93%	186.21%	192.76%	71.38%	100.00%	-
NAPS	0.6041	0.589	0.5441	0.5302	0.3941	0.3845	0.3814	35.68%
YoY %	2.56%	8.25%	2.62%	34.53%	2.50%	0.81%	-	-
Horiz. %	158.39%	154.43%	142.66%	139.01%	103.33%	100.81%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	-
Price	3.36	3.50	2.96	3.05	2.75	3.77	2.72	-
P/RPS	5.55	12.19	2.77	3.70	5.17	10.17	2.04	94.29%
YoY %	-54.47%	340.07%	-25.14%	-28.43%	-49.16%	398.53%	-	-
Horiz. %	272.06%	597.55%	135.78%	181.37%	253.43%	498.53%	100.00%	-
P/EPS	40.55	83.73	18.32	22.36	34.08	61.70	14.08	101.77%
YoY %	-51.57%	357.04%	-18.07%	-34.39%	-44.76%	338.21%	-	-
Horiz. %	288.00%	594.67%	130.11%	158.81%	242.05%	438.21%	100.00%	-
EY	2.47	1.19	5.46	4.47	2.93	1.62	7.10	-50.37%
YoY %	107.56%	-78.21%	22.15%	52.56%	80.86%	-77.18%	-	-
Horiz. %	34.79%	16.76%	76.90%	62.96%	41.27%	22.82%	100.00%	-
DY	1.19	0.57	4.05	2.79	3.27	1.33	2.57	-40.00%
YoY %	108.77%	-85.93%	45.16%	-14.68%	145.86%	-48.25%	-	-
Horiz. %	46.30%	22.18%	157.59%	108.56%	127.24%	51.75%	100.00%	-
P/NAPS	3.80	4.06	3.52	3.66	4.33	4.06	2.95	18.29%
YoY %	-6.40%	15.34%	-3.83%	-15.47%	6.65%	37.63%	-	-
Horiz. %	128.81%	137.63%	119.32%	124.07%	146.78%	137.63%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Price Multiplier on Announcement Date
Date	08/12/16	02/09/16	23/06/16	14/03/16	09/12/15	18/08/15	22/06/15	-
Price	3.33	2.82	3.61	3.07	2.82	3.59	3.37	-
P/RPS	5.50	9.82	3.38	3.73	5.31	9.69	2.53	67.41%
YoY %	-43.99%	190.53%	-9.38%	-29.76%	-45.20%	283.00%	-	-
Horiz. %	217.39%	388.14%	133.60%	147.43%	209.88%	383.00%	100.00%	-
P/EPS	40.19	67.46	22.34	22.51	34.94	58.76	17.44	74.02%
YoY %	-40.42%	201.97%	-0.76%	-35.58%	-40.54%	236.93%	-	-
Horiz. %	230.45%	386.81%	128.10%	129.07%	200.34%	336.93%	100.00%	-
EY	2.49	1.48	4.48	4.44	2.86	1.70	5.73	-42.48%
YoY %	68.24%	-66.96%	0.90%	55.24%	68.24%	-70.33%	-	-
Horiz. %	43.46%	25.83%	78.18%	77.49%	49.91%	29.67%	100.00%	-
DY	1.20	0.71	3.32	2.77	3.19	1.39	2.08	-30.58%
YoY %	69.01%	-78.61%	19.86%	-13.17%	129.50%	-33.17%	-	-
Horiz. %	57.69%	34.13%	159.62%	133.17%	153.37%	66.83%	100.00%	-
P/NAPS	3.77	3.27	4.29	3.68	4.45	3.87	3.66	1.98%
YoY %	15.29%	-23.78%	16.58%	-17.30%	14.99%	5.74%	-	-
Horiz. %	103.01%	89.34%	117.21%	100.55%	121.58%	105.74%	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