[SCGM] QoQ 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
Quarter Result
Revenue	53,416	52,106	53,664	52,907	45,987	42,015	37,876	25.68%
YoY %	2.51%	-2.90%	1.43%	15.05%	9.45%	10.93%	-	-
Horiz. %	141.03%	137.57%	141.68%	139.68%	121.41%	110.93%	100.00%	-
PBT	5,445	6,091	6,708	6,604	7,043	6,521	6,436	-10.52%
YoY %	-10.61%	-9.20%	1.57%	-6.23%	8.00%	1.32%	-	-
Horiz. %	84.60%	94.64%	104.23%	102.61%	109.43%	101.32%	100.00%	-
Tax	-48	-835	-1,116	-1,520	-63	-1,096	-924	-86.00%
YoY %	94.25%	25.18%	26.58%	-2,312.70%	94.25%	-18.61%	-	-
Horiz. %	5.19%	90.37%	120.78%	164.50%	6.82%	118.61%	100.00%	-
NP	5,397	5,256	5,592	5,084	6,980	5,425	5,512	-1.39%
YoY %	2.68%	-6.01%	9.99%	-27.16%	28.66%	-1.58%	-	-
Horiz. %	97.91%	95.36%	101.45%	92.24%	126.63%	98.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,397	5,256	5,592	5,084	6,980	5,425	5,512	-1.39%
YoY %	2.68%	-6.01%	9.99%	-27.16%	28.66%	-1.58%	-	-
Horiz. %	97.91%	95.36%	101.45%	92.24%	126.63%	98.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.88%	13.71%	16.64%	23.02%	0.89%	16.81%	14.36%	-
YoY %	-93.58%	-17.61%	-27.72%	2,486.52%	-94.71%	17.06%	-	-
Horiz. %	6.13%	95.47%	115.88%	160.31%	6.20%	117.06%	100.00%	-
Total Cost	48,019	46,850	48,072	47,823	39,007	36,590	32,364	29.99%
YoY %	2.50%	-2.54%	0.52%	22.60%	6.61%	13.06%	-	-
Horiz. %	148.37%	144.76%	148.54%	147.77%	120.53%	113.06%	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	120,916	116,621	113,721	30.94%
YoY %	1.56%	0.29%	4.08%	33.09%	3.68%	2.55%	-	-
Horiz. %	150.00%	147.70%	147.28%	141.51%	106.33%	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	2,898	2,879	2,178	2,835	2,638	2,640	2,637	6.47%
YoY %	0.66%	32.19%	-23.17%	7.47%	-0.08%	0.11%	-	-
Horiz. %	109.90%	109.18%	82.59%	107.51%	100.04%	100.11%	100.00%	-
Div Payout %	53.70%	54.79%	38.95%	55.78%	37.81%	48.66%	47.85%	-
YoY %	-1.99%	40.67%	-30.17%	47.53%	-22.30%	1.69%	-	-
Horiz. %	112.23%	114.50%	81.40%	116.57%	79.02%	101.69%	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	120,916	116,621	113,721	30.94%
YoY %	1.56%	0.29%	4.08%	33.09%	3.68%	2.55%	-	-
Horiz. %	150.00%	147.70%	147.28%	141.51%	106.33%	102.55%	100.00%	-
NOSH	193,599	193,599	193,599	145,200	131,947	132,000	131,866	29.08%
YoY %	0.00%	0.00%	33.33%	10.04%	-0.04%	0.10%	-	-
Horiz. %	146.81%	146.81%	146.81%	110.11%	100.06%	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	10.10%	10.09%	10.42%	9.61%	15.18%	12.91%	14.55%	-
YoY %	0.10%	-3.17%	8.43%	-36.69%	17.58%	-11.27%	-	-
Horiz. %	69.42%	69.35%	71.62%	66.05%	104.33%	88.73%	100.00%	-
ROE	3.16%	3.13%	3.34%	3.16%	5.77%	4.65%	4.85%	-
YoY %	0.96%	-6.29%	5.70%	-45.23%	24.09%	-4.12%	-	-
Horiz. %	65.15%	64.54%	68.87%	65.15%	118.97%	95.88%	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	27.65	27.14	36.96	37.31	34.85	31.83	28.72	-2.49%
YoY %	1.88%	-26.57%	-0.94%	7.06%	9.49%	10.83%	-	-
Horiz. %	96.27%	94.50%	128.69%	129.91%	121.34%	110.83%	100.00%	-
EPS	2.79	2.74	3.85	3.59	5.29	4.11	4.18	-23.56%
YoY %	1.82%	-28.83%	7.24%	-32.14%	28.71%	-1.67%	-	-
Horiz. %	66.75%	65.55%	92.11%	85.89%	126.56%	98.33%	100.00%	-
DPS	1.50	1.50	1.50	2.00	2.00	2.00	2.00	-17.40%
YoY %	0.00%	0.00%	-25.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	75.00%	75.00%	75.00%	100.00%	100.00%	100.00%	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	27.67	26.99	27.80	27.40	23.82	21.76	19.62	25.68%
YoY %	2.52%	-2.91%	1.46%	15.03%	9.47%	10.91%	-	-
Horiz. %	141.03%	137.56%	141.69%	139.65%	121.41%	110.91%	100.00%	-
EPS	2.80	2.72	2.90	2.63	3.62	2.81	2.86	-1.39%
YoY %	2.94%	-6.21%	10.27%	-27.35%	28.83%	-1.75%	-	-
Horiz. %	97.90%	95.10%	101.40%	91.96%	126.57%	98.25%	100.00%	-
DPS	1.50	1.49	1.13	1.47	1.37	1.37	1.37	6.21%
YoY %	0.67%	31.86%	-23.13%	7.30%	0.00%	0.00%	-	-
Horiz. %	109.49%	108.76%	82.48%	107.30%	100.00%	100.00%	100.00%	-
NAPS	0.8836	0.87	0.8675	0.8336	0.6263	0.6041	0.589	30.95%
YoY %	1.56%	0.29%	4.07%	33.10%	3.67%	2.56%	-	-
Horiz. %	150.02%	147.71%	147.28%	141.53%	106.33%	102.56%	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	8.28	10.61	8.47	10.85	9.76	10.56	12.19	-22.67%
YoY %	-21.96%	25.27%	-21.94%	11.17%	-7.58%	-13.37%	-	-
Horiz. %	67.92%	87.04%	69.48%	89.01%	80.07%	86.63%	100.00%	-
P/EPS	81.98	105.20	81.27	112.95	64.27	81.75	83.73	-1.39%
YoY %	-22.07%	29.45%	-28.05%	75.74%	-21.38%	-2.36%	-	-
Horiz. %	97.91%	125.64%	97.06%	134.90%	76.76%	97.64%	100.00%	-
EY	1.22	0.95	1.23	0.89	1.56	1.22	1.19	1.66%
YoY %	28.42%	-22.76%	38.20%	-42.95%	27.87%	2.52%	-	-
Horiz. %	102.52%	79.83%	103.36%	74.79%	131.09%	102.52%	100.00%	-
DY	0.66	0.52	0.48	0.49	0.59	0.60	0.57	10.23%
YoY %	26.92%	8.33%	-2.04%	-16.95%	-1.67%	5.26%	-	-
Horiz. %	115.79%	91.23%	84.21%	85.96%	103.51%	105.26%	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	6.87	10.02	8.17	10.96	10.96	10.46	9.82	-21.14%
YoY %	-31.44%	22.64%	-25.46%	0.00%	4.78%	6.52%	-	-
Horiz. %	69.96%	102.04%	83.20%	111.61%	111.61%	106.52%	100.00%	-
P/EPS	68.02	99.35	78.42	114.07	72.21	81.02	67.46	0.55%
YoY %	-31.53%	26.69%	-31.25%	57.97%	-10.87%	20.10%	-	-
Horiz. %	100.83%	147.27%	116.25%	169.09%	107.04%	120.10%	100.00%	-
EY	1.47	1.01	1.28	0.88	1.38	1.23	1.48	-0.44%
YoY %	45.54%	-21.09%	45.45%	-36.23%	12.20%	-16.89%	-	-
Horiz. %	99.32%	68.24%	86.49%	59.46%	93.24%	83.11%	100.00%	-
DY	0.79	0.55	0.50	0.49	0.52	0.60	0.71	7.35%
YoY %	43.64%	10.00%	2.04%	-5.77%	-13.33%	-15.49%	-	-
Horiz. %	111.27%	77.46%	70.42%	69.01%	73.24%	84.51%	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