[SCGM] QoQ Cumulative Quarter Result on 31-Jan-2021 [#3]

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Cumulative Result
Revenue	141,844	69,302	246,503	180,759	118,234	57,223	210,483	-23.07%
YoY %	104.68%	-71.89%	36.37%	52.88%	106.62%	-72.81%	-	-
Horiz. %	67.39%	32.93%	117.11%	85.88%	56.17%	27.19%	100.00%	-
PBT	19,752	9,880	37,127	27,335	19,414	8,674	15,880	15.61%
YoY %	99.92%	-73.39%	35.82%	40.80%	123.82%	-45.38%	-	-
Horiz. %	124.38%	62.22%	233.80%	172.13%	122.25%	54.62%	100.00%	-
Tax	-3,638	-1,591	-3,526	-1,355	-1,538	-408	1,397	-
YoY %	-128.66%	54.88%	-160.22%	11.90%	-276.96%	-129.21%	-	-
Horiz. %	-260.42%	-113.89%	-252.40%	-96.99%	-110.09%	-29.21%	100.00%	-
NP	16,114	8,289	33,601	25,980	17,876	8,266	17,277	-4.52%
YoY %	94.40%	-75.33%	29.33%	45.33%	116.26%	-52.16%	-	-
Horiz. %	93.27%	47.98%	194.48%	150.37%	103.47%	47.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,114	8,289	33,601	25,980	17,876	8,266	17,277	-4.52%
YoY %	94.40%	-75.33%	29.33%	45.33%	116.26%	-52.16%	-	-
Horiz. %	93.27%	47.98%	194.48%	150.37%	103.47%	47.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.42%	16.10%	9.50%	4.96%	7.92%	4.70%	-8.80%	-
YoY %	14.41%	69.47%	91.53%	-37.37%	68.51%	153.41%	-	-
Horiz. %	-209.32%	-182.95%	-107.95%	-56.36%	-90.00%	-53.41%	100.00%	-
Total Cost	125,730	61,013	212,902	154,779	100,358	48,957	193,206	-24.84%
YoY %	106.07%	-71.34%	37.55%	54.23%	104.99%	-74.66%	-	-
Horiz. %	65.08%	31.58%	110.19%	80.11%	51.94%	25.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	198,780	194,794	189,788	186,399	181,180	175,519	170,266	10.84%
YoY %	2.05%	2.64%	1.82%	2.88%	3.23%	3.09%	-	-
Horiz. %	116.75%	114.41%	111.47%	109.48%	106.41%	103.09%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Dividend
Div	7,124	3,851	13,671	10,398	6,161	3,273	6,262	8.95%
YoY %	84.99%	-71.83%	31.48%	68.77%	88.24%	-47.73%	-	-
Horiz. %	113.77%	61.50%	218.32%	166.05%	98.39%	52.27%	100.00%	-
Div Payout %	44.21%	46.46%	40.69%	40.02%	34.47%	39.60%	36.25%	-
YoY %	-4.84%	14.18%	1.67%	16.10%	-12.95%	9.24%	-	-
Horiz. %	121.96%	128.17%	112.25%	110.40%	95.09%	109.24%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Equity
Net Worth	198,780	194,794	189,788	186,399	181,180	175,519	170,266	10.84%
YoY %	2.05%	2.64%	1.82%	2.88%	3.23%	3.09%	-	-
Horiz. %	116.75%	114.41%	111.47%	109.48%	106.41%	103.09%	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%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Ratio Analysis
NP Margin	11.36%	11.96%	13.63%	14.37%	15.12%	14.45%	8.21%	-
YoY %	-5.02%	-12.25%	-5.15%	-4.96%	4.64%	76.00%	-	-
Horiz. %	138.37%	145.68%	166.02%	175.03%	184.17%	176.00%	100.00%	-
ROE	8.11%	4.26%	17.70%	13.94%	9.87%	4.71%	10.15%	-
YoY %	90.38%	-75.93%	26.97%	41.24%	109.55%	-53.60%	-	-
Horiz. %	79.90%	41.97%	174.38%	137.34%	97.24%	46.40%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Per Share
RPS	73.66	35.99	128.01	93.87	61.40	29.72	109.23	-23.04%
YoY %	104.67%	-71.89%	36.37%	52.88%	106.59%	-72.79%	-	-
Horiz. %	67.44%	32.95%	117.19%	85.94%	56.21%	27.21%	100.00%	-
EPS	8.37	4.30	17.45	13.49	9.28	4.29	8.97	-4.49%
YoY %	94.65%	-75.36%	29.36%	45.37%	116.32%	-52.17%	-	-
Horiz. %	93.31%	47.94%	194.54%	150.39%	103.46%	47.83%	100.00%	-
DPS	3.70	2.00	7.10	5.40	3.20	1.70	3.25	9.00%
YoY %	85.00%	-71.83%	31.48%	68.75%	88.24%	-47.69%	-	-
Horiz. %	113.85%	61.54%	218.46%	166.15%	98.46%	52.31%	100.00%	-
NAPS	1.0323	1.0116	0.9856	0.968	0.9409	0.9115	0.8836	10.89%
YoY %	2.05%	2.64%	1.82%	2.88%	3.23%	3.16%	-	-
Horiz. %	116.83%	114.49%	111.54%	109.55%	106.48%	103.16%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Adjusted Per Share Value based on latest NOSH - 193,599
RPS	73.27	35.80	127.33	93.37	61.07	29.56	108.72	-23.07%
YoY %	104.66%	-71.88%	36.37%	52.89%	106.60%	-72.81%	-	-
Horiz. %	67.39%	32.93%	117.12%	85.88%	56.17%	27.19%	100.00%	-
EPS	8.32	4.28	17.36	13.42	9.23	4.27	8.92	-4.52%
YoY %	94.39%	-75.35%	29.36%	45.40%	116.16%	-52.13%	-	-
Horiz. %	93.27%	47.98%	194.62%	150.45%	103.48%	47.87%	100.00%	-
DPS	3.68	1.99	7.06	5.37	3.18	1.69	3.23	9.05%
YoY %	84.92%	-71.81%	31.47%	68.87%	88.17%	-47.68%	-	-
Horiz. %	113.93%	61.61%	218.58%	166.25%	98.45%	52.32%	100.00%	-
NAPS	1.0268	1.0062	0.9803	0.9628	0.9359	0.9066	0.8795	10.84%
YoY %	2.05%	2.64%	1.82%	2.87%	3.23%	3.08%	-	-
Horiz. %	116.75%	114.41%	111.46%	109.47%	106.41%	103.08%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/10/21	30/07/21	30/04/21	29/01/21	30/10/20	30/07/20	30/04/20	-
Price	2.61	2.32	2.24	2.18	2.89	3.04	1.45	-
P/RPS	3.54	6.45	1.75	2.32	4.71	10.23	1.33	91.71%
YoY %	-45.12%	268.57%	-24.57%	-50.74%	-53.96%	669.17%	-	-
Horiz. %	266.17%	484.96%	131.58%	174.44%	354.14%	769.17%	100.00%	-
P/EPS	31.19	53.90	12.84	16.16	31.13	70.82	16.17	54.76%
YoY %	-42.13%	319.78%	-20.54%	-48.09%	-56.04%	337.97%	-	-
Horiz. %	192.89%	333.33%	79.41%	99.94%	192.52%	437.97%	100.00%	-
EY	3.21	1.86	7.79	6.19	3.21	1.41	6.18	-35.30%
YoY %	72.58%	-76.12%	25.85%	92.83%	127.66%	-77.18%	-	-
Horiz. %	51.94%	30.10%	126.05%	100.16%	51.94%	22.82%	100.00%	-
DY	1.42	0.86	3.17	2.48	1.11	0.56	2.24	-26.14%
YoY %	65.12%	-72.87%	27.82%	123.42%	98.21%	-75.00%	-	-
Horiz. %	63.39%	38.39%	141.52%	110.71%	49.55%	25.00%	100.00%	-
P/NAPS	2.53	2.29	2.27	2.25	3.07	3.34	1.64	33.40%
YoY %	10.48%	0.88%	0.89%	-26.71%	-8.08%	103.66%	-	-
Horiz. %	154.27%	139.63%	138.41%	137.20%	187.20%	203.66%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Price Multiplier on Announcement Date
Date	28/12/21	28/09/21	28/06/21	29/03/21	21/12/20	28/09/20	29/06/20	-
Price	2.42	2.51	2.45	1.86	2.48	3.59	1.98	-
P/RPS	3.29	6.97	1.91	1.98	4.04	12.08	1.81	48.77%
YoY %	-52.80%	264.92%	-3.54%	-50.99%	-66.56%	567.40%	-	-
Horiz. %	181.77%	385.08%	105.52%	109.39%	223.20%	667.40%	100.00%	-
P/EPS	28.92	58.31	14.04	13.79	26.71	83.63	22.08	19.65%
YoY %	-50.40%	315.31%	1.81%	-48.37%	-68.06%	278.76%	-	-
Horiz. %	130.98%	264.09%	63.59%	62.45%	120.97%	378.76%	100.00%	-
EY	3.46	1.71	7.12	7.25	3.74	1.20	4.53	-16.40%
YoY %	102.34%	-75.98%	-1.79%	93.85%	211.67%	-73.51%	-	-
Horiz. %	76.38%	37.75%	157.17%	160.04%	82.56%	26.49%	100.00%	-
DY	1.53	0.80	2.90	2.90	1.29	0.47	1.64	-4.51%
YoY %	91.25%	-72.41%	0.00%	124.81%	174.47%	-71.34%	-	-
Horiz. %	93.29%	48.78%	176.83%	176.83%	78.66%	28.66%	100.00%	-
P/NAPS	2.34	2.48	2.49	1.92	2.64	3.94	2.24	2.94%
YoY %	-5.65%	-0.40%	29.69%	-27.27%	-32.99%	75.89%	-	-
Horiz. %	104.46%	110.71%	111.16%	85.71%	117.86%	175.89%	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