[SCGM] QoQ Cumulative Quarter Result on 31-Oct-2016 [#2]

Stock

[SCGM] SCGM BHD

Announcement Date

08-Dec-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Oct-2016 [#2]

Profit Trend

QoQ- 98.42%

YoY- 13.0%

Quarter Report

SCGM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Cumulative Result
Revenue	53,664	178,785	125,878	79,891	37,876	133,505	101,018	-34.43%
YoY %	-69.98%	42.03%	57.56%	110.93%	-71.63%	32.16%	-	-
Horiz. %	53.12%	176.98%	124.61%	79.09%	37.49%	132.16%	100.00%	-
PBT	6,708	26,604	20,000	12,957	6,436	25,757	20,660	-52.79%
YoY %	-74.79%	33.02%	54.36%	101.32%	-75.01%	24.67%	-	-
Horiz. %	32.47%	128.77%	96.81%	62.72%	31.15%	124.67%	100.00%	-
Tax	-1,116	-3,603	-2,083	-2,020	-924	-5,563	-3,928	-56.81%
YoY %	69.03%	-72.97%	-3.12%	-118.61%	83.39%	-41.62%	-	-
Horiz. %	28.41%	91.73%	53.03%	51.43%	23.52%	141.62%	100.00%	-
NP	5,592	23,001	17,917	10,937	5,512	20,194	16,732	-51.87%
YoY %	-75.69%	28.38%	63.82%	98.42%	-72.70%	20.69%	-	-
Horiz. %	33.42%	137.47%	107.08%	65.37%	32.94%	120.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,592	23,001	17,917	10,937	5,512	20,194	16,732	-51.87%
YoY %	-75.69%	28.38%	63.82%	98.42%	-72.70%	20.69%	-	-
Horiz. %	33.42%	137.47%	107.08%	65.37%	32.94%	120.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.64%	13.54%	10.42%	15.59%	14.36%	21.60%	19.01%	-
YoY %	22.90%	29.94%	-33.16%	8.57%	-33.52%	13.62%	-	-
Horiz. %	87.53%	71.23%	54.81%	82.01%	75.54%	113.62%	100.00%	-
Total Cost	48,072	155,784	107,961	68,954	32,364	113,311	84,286	-31.24%
YoY %	-69.14%	44.30%	56.57%	113.06%	-71.44%	34.44%	-	-
Horiz. %	57.03%	184.83%	128.09%	81.81%	38.40%	134.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	167,488	160,930	120,995	116,621	113,721	105,043	102,354	38.90%
YoY %	4.08%	33.01%	3.75%	2.55%	8.26%	2.63%	-	-
Horiz. %	163.64%	157.23%	118.21%	113.94%	111.11%	102.63%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Dividend
Div	2,178	11,343	7,922	5,280	2,637	14,995	10,426	-64.82%
YoY %	-80.80%	43.18%	50.04%	100.23%	-82.41%	43.82%	-	-
Horiz. %	20.89%	108.80%	75.98%	50.64%	25.29%	143.82%	100.00%	-
Div Payout %	38.95%	49.32%	44.22%	48.28%	47.85%	74.26%	62.32%	-
YoY %	-21.03%	11.53%	-8.41%	0.90%	-35.56%	19.16%	-	-
Horiz. %	62.50%	79.14%	70.96%	77.47%	76.78%	119.16%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Equity
Net Worth	167,488	160,930	120,995	116,621	113,721	105,043	102,354	38.90%
YoY %	4.08%	33.01%	3.75%	2.55%	8.26%	2.63%	-	-
Horiz. %	163.64%	157.23%	118.21%	113.94%	111.11%	102.63%	100.00%	-
NOSH	193,599	145,200	132,033	132,000	131,866	124,962	122,668	35.59%
YoY %	33.33%	9.97%	0.03%	0.10%	5.52%	1.87%	-	-
Horiz. %	157.82%	118.37%	107.63%	107.61%	107.50%	101.87%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Ratio Analysis
NP Margin	10.42%	12.87%	14.23%	13.69%	14.55%	15.13%	16.56%	-
YoY %	-19.04%	-9.56%	3.94%	-5.91%	-3.83%	-8.64%	-	-
Horiz. %	62.92%	77.72%	85.93%	82.67%	87.86%	91.36%	100.00%	-
ROE	3.34%	14.29%	14.81%	9.38%	4.85%	19.22%	16.35%	-
YoY %	-76.63%	-3.51%	57.89%	93.40%	-74.77%	17.55%	-	-
Horiz. %	20.43%	87.40%	90.58%	57.37%	29.66%	117.55%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Per Share
RPS	36.96	126.09	95.34	60.52	28.72	106.84	82.35	-41.40%
YoY %	-70.69%	32.25%	57.53%	110.72%	-73.12%	29.74%	-	-
Horiz. %	44.88%	153.11%	115.77%	73.49%	34.88%	129.74%	100.00%	-
EPS	3.85	17.12	13.57	8.29	4.18	16.16	13.64	-57.00%
YoY %	-77.51%	26.16%	63.69%	98.33%	-74.13%	18.48%	-	-
Horiz. %	28.23%	125.51%	99.49%	60.78%	30.65%	118.48%	100.00%	-
DPS	1.50	8.00	6.00	4.00	2.00	12.00	8.50	-68.57%
YoY %	-81.25%	33.33%	50.00%	100.00%	-83.33%	41.18%	-	-
Horiz. %	17.65%	94.12%	70.59%	47.06%	23.53%	141.18%	100.00%	-
NAPS	1.1535	1.135	0.9164	0.8835	0.8624	0.8406	0.8344	24.12%
YoY %	1.63%	23.85%	3.72%	2.45%	2.59%	0.74%	-	-
Horiz. %	138.24%	136.03%	109.83%	105.88%	103.36%	100.74%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 132,000
RPS	27.80	92.60	65.20	41.38	19.62	69.15	52.32	-34.42%
YoY %	-69.98%	42.02%	57.56%	110.91%	-71.63%	32.17%	-	-
Horiz. %	53.13%	176.99%	124.62%	79.09%	37.50%	132.17%	100.00%	-
EPS	2.90	11.91	9.28	5.66	2.86	10.46	8.67	-51.84%
YoY %	-75.65%	28.34%	63.96%	97.90%	-72.66%	20.65%	-	-
Horiz. %	33.45%	137.37%	107.04%	65.28%	32.99%	120.65%	100.00%	-
DPS	1.13	5.88	4.10	2.73	1.37	7.77	5.40	-64.78%
YoY %	-80.78%	43.41%	50.18%	99.27%	-82.37%	43.89%	-	-
Horiz. %	20.93%	108.89%	75.93%	50.56%	25.37%	143.89%	100.00%	-
NAPS	0.8675	0.8336	0.6267	0.6041	0.589	0.5441	0.5302	38.89%
YoY %	4.07%	33.01%	3.74%	2.56%	8.25%	2.62%	-	-
Horiz. %	163.62%	157.22%	118.20%	113.94%	111.09%	102.62%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	-
Price	3.13	4.05	3.40	3.36	3.50	2.96	3.05	-
P/RPS	8.47	3.21	3.57	5.55	12.19	2.77	3.70	73.78%
YoY %	163.86%	-10.08%	-35.68%	-54.47%	340.07%	-25.14%	-	-
Horiz. %	228.92%	86.76%	96.49%	150.00%	329.46%	74.86%	100.00%	-
P/EPS	81.27	24.97	25.06	40.55	83.73	18.32	22.36	136.58%
YoY %	225.47%	-0.36%	-38.20%	-51.57%	357.04%	-18.07%	-	-
Horiz. %	363.46%	111.67%	112.08%	181.35%	374.46%	81.93%	100.00%	-
EY	1.23	4.01	3.99	2.47	1.19	5.46	4.47	-57.72%
YoY %	-69.33%	0.50%	61.54%	107.56%	-78.21%	22.15%	-	-
Horiz. %	27.52%	89.71%	89.26%	55.26%	26.62%	122.15%	100.00%	-
DY	0.48	1.98	1.76	1.19	0.57	4.05	2.79	-69.09%
YoY %	-75.76%	12.50%	47.90%	108.77%	-85.93%	45.16%	-	-
Horiz. %	17.20%	70.97%	63.08%	42.65%	20.43%	145.16%	100.00%	-
P/NAPS	2.71	3.57	3.71	3.80	4.06	3.52	3.66	-18.16%
YoY %	-24.09%	-3.77%	-2.37%	-6.40%	15.34%	-3.83%	-	-
Horiz. %	74.04%	97.54%	101.37%	103.83%	110.93%	96.17%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Announcement Date
Date	07/09/17	21/06/17	15/03/17	08/12/16	02/09/16	23/06/16	14/03/16	-
Price	3.02	4.09	3.82	3.33	2.82	3.61	3.07	-
P/RPS	8.17	3.24	4.01	5.50	9.82	3.38	3.73	68.73%
YoY %	152.16%	-19.20%	-27.09%	-43.99%	190.53%	-9.38%	-	-
Horiz. %	219.03%	86.86%	107.51%	147.45%	263.27%	90.62%	100.00%	-
P/EPS	78.42	25.21	28.15	40.19	67.46	22.34	22.51	129.98%
YoY %	211.07%	-10.44%	-29.96%	-40.42%	201.97%	-0.76%	-	-
Horiz. %	348.38%	111.99%	125.06%	178.54%	299.69%	99.24%	100.00%	-
EY	1.28	3.97	3.55	2.49	1.48	4.48	4.44	-56.39%
YoY %	-67.76%	11.83%	42.57%	68.24%	-66.96%	0.90%	-	-
Horiz. %	28.83%	89.41%	79.95%	56.08%	33.33%	100.90%	100.00%	-
DY	0.50	1.96	1.57	1.20	0.71	3.32	2.77	-68.09%
YoY %	-74.49%	24.84%	30.83%	69.01%	-78.61%	19.86%	-	-
Horiz. %	18.05%	70.76%	56.68%	43.32%	25.63%	119.86%	100.00%	-
P/NAPS	2.62	3.60	4.17	3.77	3.27	4.29	3.68	-20.28%
YoY %	-27.22%	-13.67%	10.61%	15.29%	-23.78%	16.58%	-	-
Horiz. %	71.20%	97.83%	113.32%	102.45%	88.86%	116.58%	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