[SCGM] QoQ Quarter Result on 31-Oct-2015 [#2]

Stock

[SCGM] SCGM BHD

Announcement Date

09-Dec-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

31-Oct-2015 [#2]

Profit Trend

QoQ- -1.9%

YoY- 57.72%

Quarter Report

SCGM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Quarter Result
Revenue	37,876	32,487	37,263	34,118	29,637	25,869	27,364	24.22%
YoY %	16.59%	-12.82%	9.22%	15.12%	14.57%	-5.46%	-	-
Horiz. %	138.42%	118.72%	136.18%	124.68%	108.31%	94.54%	100.00%	-
PBT	6,436	5,097	8,881	5,843	5,936	6,187	4,898	19.98%
YoY %	26.27%	-42.61%	51.99%	-1.57%	-4.06%	26.32%	-	-
Horiz. %	131.40%	104.06%	181.32%	119.29%	121.19%	126.32%	100.00%	-
Tax	-924	-1,635	-1,828	-1,050	-1,050	-1,050	-1,050	-8.17%
YoY %	43.49%	10.56%	-74.10%	0.00%	0.00%	0.00%	-	-
Horiz. %	88.00%	155.71%	174.10%	100.00%	100.00%	100.00%	100.00%	-
NP	5,512	3,462	7,053	4,793	4,886	5,137	3,848	27.09%
YoY %	59.21%	-50.91%	47.15%	-1.90%	-4.89%	33.50%	-	-
Horiz. %	143.24%	89.97%	183.29%	124.56%	126.98%	133.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,512	3,462	7,053	4,793	4,886	5,137	3,848	27.09%
YoY %	59.21%	-50.91%	47.15%	-1.90%	-4.89%	33.50%	-	-
Horiz. %	143.24%	89.97%	183.29%	124.56%	126.98%	133.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.36%	32.08%	20.58%	17.97%	17.69%	16.97%	21.44%	-
YoY %	-55.24%	55.88%	14.52%	1.58%	4.24%	-20.85%	-	-
Horiz. %	66.98%	149.63%	95.99%	83.82%	82.51%	79.15%	100.00%	-
Total Cost	32,364	29,025	30,210	29,325	24,751	20,732	23,516	23.75%
YoY %	11.50%	-3.92%	3.02%	18.48%	19.39%	-11.84%	-	-
Horiz. %	137.63%	123.43%	128.47%	124.70%	105.25%	88.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	113,721	111,074	106,806	76,207	74,241	73,854	75,816	31.06%
YoY %	2.38%	4.00%	40.15%	2.65%	0.52%	-2.59%	-	-
Horiz. %	150.00%	146.50%	140.88%	100.52%	97.92%	97.41%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Dividend
Div	2,637	2,642	3,840	4,805	3,998	-	4,000	-24.27%
YoY %	-0.19%	-31.20%	-20.08%	20.19%	0.00%	-	-	-
Horiz. %	65.92%	66.05%	96.00%	120.12%	99.95%	-	100.00%	-
Div Payout %	47.85%	76.34%	54.45%	100.25%	81.83%	-	103.95%	-
YoY %	-37.32%	40.20%	-45.69%	22.51%	0.00%	-	-	-
Horiz. %	46.03%	73.44%	52.38%	96.44%	78.72%	-	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Equity
Net Worth	113,721	111,074	106,806	76,207	74,241	73,854	75,816	31.06%
YoY %	2.38%	4.00%	40.15%	2.65%	0.52%	-2.59%	-	-
Horiz. %	150.00%	146.50%	140.88%	100.52%	97.92%	97.41%	100.00%	-
NOSH	131,866	132,137	128,003	120,125	79,967	80,015	80,000	39.58%
YoY %	-0.21%	3.23%	6.56%	50.22%	-0.06%	0.02%	-	-
Horiz. %	164.83%	165.17%	160.00%	150.16%	99.96%	100.02%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Ratio Analysis
NP Margin	14.55%	10.66%	18.93%	14.05%	16.49%	19.86%	14.06%	-
YoY %	36.49%	-43.69%	34.73%	-14.80%	-16.97%	41.25%	-	-
Horiz. %	103.49%	75.82%	134.64%	99.93%	117.28%	141.25%	100.00%	-
ROE	4.85%	3.12%	6.60%	6.29%	6.58%	6.96%	5.08%	-
YoY %	55.45%	-52.73%	4.93%	-4.41%	-5.46%	37.01%	-	-
Horiz. %	95.47%	61.42%	129.92%	123.82%	129.53%	137.01%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Per Share
RPS	28.72	24.59	29.11	28.40	37.06	32.33	34.21	-11.01%
YoY %	16.80%	-15.53%	2.50%	-23.37%	14.63%	-5.50%	-	-
Horiz. %	83.95%	71.88%	85.09%	83.02%	108.33%	94.50%	100.00%	-
EPS	4.18	2.62	5.51	3.99	6.11	6.42	4.81	-8.94%
YoY %	59.54%	-52.45%	38.10%	-34.70%	-4.83%	33.47%	-	-
Horiz. %	86.90%	54.47%	114.55%	82.95%	127.03%	133.47%	100.00%	-
DPS	2.00	2.00	3.00	4.00	5.00	0.00	5.00	-45.74%
YoY %	0.00%	-33.33%	-25.00%	-20.00%	0.00%	0.00%	-	-
Horiz. %	40.00%	40.00%	60.00%	80.00%	100.00%	0.00%	100.00%	-
NAPS	0.8624	0.8406	0.8344	0.6344	0.9284	0.923	0.9477	-6.09%
YoY %	2.59%	0.74%	31.53%	-31.67%	0.59%	-2.61%	-	-
Horiz. %	91.00%	88.70%	88.04%	66.94%	97.96%	97.39%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Adjusted Per Share Value based on latest NOSH - 120,125
RPS	19.56	16.78	19.25	17.62	15.31	13.36	14.13	24.23%
YoY %	16.57%	-12.83%	9.25%	15.09%	14.60%	-5.45%	-	-
Horiz. %	138.43%	118.75%	136.23%	124.70%	108.35%	94.55%	100.00%	-
EPS	2.85	1.79	3.64	2.48	2.52	2.65	1.99	27.08%
YoY %	59.22%	-50.82%	46.77%	-1.59%	-4.91%	33.17%	-	-
Horiz. %	143.22%	89.95%	182.91%	124.62%	126.63%	133.17%	100.00%	-
DPS	1.36	1.37	1.98	2.48	2.07	0.00	2.07	-24.44%
YoY %	-0.73%	-30.81%	-20.16%	19.81%	0.00%	0.00%	-	-
Horiz. %	65.70%	66.18%	95.65%	119.81%	100.00%	0.00%	100.00%	-
NAPS	0.5874	0.5737	0.5517	0.3936	0.3835	0.3815	0.3916	31.06%
YoY %	2.39%	3.99%	40.17%	2.63%	0.52%	-2.58%	-	-
Horiz. %	150.00%	146.50%	140.88%	100.51%	97.93%	97.42%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	-
Price	3.50	2.96	3.05	2.75	3.77	2.72	2.34	-
P/RPS	12.19	12.04	10.48	9.68	10.17	8.41	6.84	47.04%
YoY %	1.25%	14.89%	8.26%	-4.82%	20.93%	22.95%	-	-
Horiz. %	178.22%	176.02%	153.22%	141.52%	148.68%	122.95%	100.00%	-
P/EPS	83.73	112.98	55.35	68.92	61.70	42.37	48.65	43.66%
YoY %	-25.89%	104.12%	-19.69%	11.70%	45.62%	-12.91%	-	-
Horiz. %	172.11%	232.23%	113.77%	141.66%	126.82%	87.09%	100.00%	-
EY	1.19	0.89	1.81	1.45	1.62	2.36	2.06	-30.66%
YoY %	33.71%	-50.83%	24.83%	-10.49%	-31.36%	14.56%	-	-
Horiz. %	57.77%	43.20%	87.86%	70.39%	78.64%	114.56%	100.00%	-
DY	0.57	0.68	0.98	1.45	1.33	0.00	2.14	-58.63%
YoY %	-16.18%	-30.61%	-32.41%	9.02%	0.00%	0.00%	-	-
Horiz. %	26.64%	31.78%	45.79%	67.76%	62.15%	0.00%	100.00%	-
P/NAPS	4.06	3.52	3.66	4.33	4.06	2.95	2.47	39.32%
YoY %	15.34%	-3.83%	-15.47%	6.65%	37.63%	19.43%	-	-
Horiz. %	164.37%	142.51%	148.18%	175.30%	164.37%	119.43%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Announcement Date
Date	02/09/16	23/06/16	14/03/16	09/12/15	18/08/15	22/06/15	18/03/15	-
Price	2.82	3.61	3.07	2.82	3.59	3.37	2.69	-
P/RPS	9.82	14.68	10.55	9.93	9.69	10.42	7.86	16.01%
YoY %	-33.11%	39.15%	6.24%	2.48%	-7.01%	32.57%	-	-
Horiz. %	124.94%	186.77%	134.22%	126.34%	123.28%	132.57%	100.00%	-
P/EPS	67.46	137.79	55.72	70.68	58.76	52.49	55.93	13.32%
YoY %	-51.04%	147.29%	-21.17%	20.29%	11.95%	-6.15%	-	-
Horiz. %	120.62%	246.36%	99.62%	126.37%	105.06%	93.85%	100.00%	-
EY	1.48	0.73	1.79	1.41	1.70	1.91	1.79	-11.91%
YoY %	102.74%	-59.22%	26.95%	-17.06%	-10.99%	6.70%	-	-
Horiz. %	82.68%	40.78%	100.00%	78.77%	94.97%	106.70%	100.00%	-
DY	0.71	0.55	0.98	1.42	1.39	0.00	1.86	-47.40%
YoY %	29.09%	-43.88%	-30.99%	2.16%	0.00%	0.00%	-	-
Horiz. %	38.17%	29.57%	52.69%	76.34%	74.73%	0.00%	100.00%	-
P/NAPS	3.27	4.29	3.68	4.45	3.87	3.65	2.84	9.86%
YoY %	-23.78%	16.58%	-17.30%	14.99%	6.03%	28.52%	-	-
Horiz. %	115.14%	151.06%	129.58%	156.69%	136.27%	128.52%	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