[SCGM] YoY Annualized Quarter Result on 30-Apr-2018 [#4]

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Annualized Quarter Result
Revenue	246,503	210,483	219,569	207,417	178,785	133,505	106,632	14.97%
YoY %	17.11%	-4.14%	5.86%	16.01%	33.92%	25.20%	-	-
Horiz. %	231.17%	197.39%	205.91%	194.52%	167.67%	125.20%	100.00%	-
PBT	37,127	15,880	-1,686	19,126	26,604	25,757	20,607	10.29%
YoY %	133.80%	1,041.87%	-108.82%	-28.11%	3.29%	24.99%	-	-
Horiz. %	180.17%	77.06%	-8.18%	92.81%	129.10%	124.99%	100.00%	-
Tax	-3,526	1,397	-3,433	-2,731	-3,603	-5,563	-5,150	-6.11%
YoY %	-352.40%	140.69%	-25.70%	24.20%	35.23%	-8.02%	-	-
Horiz. %	68.47%	-27.13%	66.66%	53.03%	69.96%	108.02%	100.00%	-
NP	33,601	17,277	-5,119	16,395	23,001	20,194	15,457	13.80%
YoY %	94.48%	437.51%	-131.22%	-28.72%	13.90%	30.65%	-	-
Horiz. %	217.38%	111.77%	-33.12%	106.07%	148.81%	130.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,601	17,277	-5,119	16,395	23,001	20,194	15,457	13.80%
YoY %	94.48%	437.51%	-131.22%	-28.72%	13.90%	30.65%	-	-
Horiz. %	217.38%	111.77%	-33.12%	106.07%	148.81%	130.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.50%	-8.80%	-	14.28%	13.54%	21.60%	24.99%	-
YoY %	207.95%	0.00%	-	5.47%	-37.31%	-13.57%	-	-
Horiz. %	38.02%	-35.21%	-	57.14%	54.18%	86.43%	100.00%	-
Total Cost	212,902	193,206	224,688	191,022	155,784	113,311	91,175	15.16%
YoY %	10.19%	-14.01%	17.62%	22.62%	37.48%	24.28%	-	-
Horiz. %	233.51%	211.91%	246.44%	209.51%	170.86%	124.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	189,788	170,266	156,888	167,339	160,930	105,043	73,633	17.07%
YoY %	11.47%	8.53%	-6.25%	3.98%	53.20%	42.66%	-	-
Horiz. %	257.75%	231.24%	213.07%	227.26%	218.56%	142.66%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Dividend
Div	13,671	6,262	2,891	11,567	11,343	14,995	5,598	16.02%
YoY %	118.32%	116.60%	-75.01%	1.97%	-24.35%	167.86%	-	-
Horiz. %	244.21%	111.86%	51.64%	206.63%	202.63%	267.86%	100.00%	-
Div Payout %	40.69%	36.25%	0.00%	70.55%	49.32%	74.26%	36.22%	-
YoY %	12.25%	0.00%	0.00%	43.05%	-33.58%	105.02%	-	-
Horiz. %	112.34%	100.08%	0.00%	194.78%	136.17%	205.02%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Equity
Net Worth	189,788	170,266	156,888	167,339	160,930	105,043	73,633	17.07%
YoY %	11.47%	8.53%	-6.25%	3.98%	53.20%	42.66%	-	-
Horiz. %	257.75%	231.24%	213.07%	227.26%	218.56%	142.66%	100.00%	-
NOSH	193,599	193,599	193,599	193,599	145,200	124,962	79,984	15.85%
YoY %	0.00%	0.00%	0.00%	33.33%	16.20%	56.23%	-	-
Horiz. %	242.05%	242.05%	242.05%	242.05%	181.54%	156.23%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Ratio Analysis
NP Margin	13.63%	8.21%	-2.33%	7.90%	12.87%	15.13%	14.50%	-
YoY %	66.02%	452.36%	-129.49%	-38.62%	-14.94%	4.34%	-	-
Horiz. %	94.00%	56.62%	-16.07%	54.48%	88.76%	104.34%	100.00%	-
ROE	17.70%	10.15%	-3.26%	9.80%	14.29%	19.22%	20.99%	-
YoY %	74.38%	411.35%	-133.27%	-31.42%	-25.65%	-8.43%	-	-
Horiz. %	84.33%	48.36%	-15.53%	46.69%	68.08%	91.57%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Per Share
RPS	128.01	109.23	113.91	107.59	126.09	106.84	133.32	-0.67%
YoY %	17.19%	-4.11%	5.87%	-14.67%	18.02%	-19.86%	-	-
Horiz. %	96.02%	81.93%	85.44%	80.70%	94.58%	80.14%	100.00%	-
EPS	17.45	8.97	-2.66	9.07	17.12	16.16	19.32	-1.68%
YoY %	94.54%	437.22%	-129.33%	-47.02%	5.94%	-16.36%	-	-
Horiz. %	90.32%	46.43%	-13.77%	46.95%	88.61%	83.64%	100.00%	-
DPS	7.10	3.25	1.50	6.00	8.00	12.00	7.00	0.23%
YoY %	118.46%	116.67%	-75.00%	-25.00%	-33.33%	71.43%	-	-
Horiz. %	101.43%	46.43%	21.43%	85.71%	114.29%	171.43%	100.00%	-
NAPS	0.9856	0.8836	0.8139	0.868	1.135	0.8406	0.9206	1.14%
YoY %	11.54%	8.56%	-6.23%	-23.52%	35.02%	-8.69%	-	-
Horiz. %	107.06%	95.98%	88.41%	94.29%	123.29%	91.31%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Adjusted Per Share Value based on latest NOSH - 193,599
RPS	127.33	108.72	113.41	107.14	92.35	68.96	55.08	14.97%
YoY %	17.12%	-4.14%	5.85%	16.02%	33.92%	25.20%	-	-
Horiz. %	231.17%	197.39%	205.90%	194.52%	167.67%	125.20%	100.00%	-
EPS	17.36	8.92	-2.64	8.47	11.88	10.43	7.98	13.81%
YoY %	94.62%	437.88%	-131.17%	-28.70%	13.90%	30.70%	-	-
Horiz. %	217.54%	111.78%	-33.08%	106.14%	148.87%	130.70%	100.00%	-
DPS	7.06	3.23	1.49	5.97	5.86	7.75	2.89	16.03%
YoY %	118.58%	116.78%	-75.04%	1.88%	-24.39%	168.17%	-	-
Horiz. %	244.29%	111.76%	51.56%	206.57%	202.77%	268.17%	100.00%	-
NAPS	0.9803	0.8795	0.8104	0.8644	0.8313	0.5426	0.3803	17.07%
YoY %	11.46%	8.53%	-6.25%	3.98%	53.21%	42.68%	-	-
Horiz. %	257.77%	231.26%	213.09%	227.29%	218.59%	142.68%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/21	30/04/20	30/04/19	30/04/18	28/04/17	29/04/16	30/04/15	-
Price	2.24	1.45	0.99	1.50	4.05	2.96	2.72	-
P/RPS	1.75	1.33	0.87	1.39	3.21	2.77	2.04	-2.52%
YoY %	31.58%	52.87%	-37.41%	-56.70%	15.88%	35.78%	-	-
Horiz. %	85.78%	65.20%	42.65%	68.14%	157.35%	135.78%	100.00%	-
P/EPS	12.84	16.17	-37.28	17.64	24.97	18.32	14.08	-1.52%
YoY %	-20.59%	143.37%	-311.34%	-29.36%	36.30%	30.11%	-	-
Horiz. %	91.19%	114.84%	-264.77%	125.28%	177.34%	130.11%	100.00%	-
EY	7.79	6.18	-2.68	5.67	4.01	5.46	7.10	1.55%
YoY %	26.05%	330.60%	-147.27%	41.40%	-26.56%	-23.10%	-	-
Horiz. %	109.72%	87.04%	-37.75%	79.86%	56.48%	76.90%	100.00%	-
DY	3.17	2.24	1.52	4.00	1.98	4.05	2.57	3.55%
YoY %	41.52%	47.37%	-62.00%	102.02%	-51.11%	57.59%	-	-
Horiz. %	123.35%	87.16%	59.14%	155.64%	77.04%	157.59%	100.00%	-
P/NAPS	2.27	1.64	1.22	1.73	3.57	3.52	2.95	-4.26%
YoY %	38.41%	34.43%	-29.48%	-51.54%	1.42%	19.32%	-	-
Horiz. %	76.95%	55.59%	41.36%	58.64%	121.02%	119.32%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Price Multiplier on Announcement Date
Date	28/06/21	29/06/20	27/06/19	02/07/18	21/06/17	23/06/16	22/06/15	-
Price	2.45	1.98	0.90	1.37	4.09	3.61	3.37	-
P/RPS	1.91	1.81	0.79	1.27	3.24	3.38	2.53	-4.57%
YoY %	5.52%	129.11%	-37.80%	-60.80%	-4.14%	33.60%	-	-
Horiz. %	75.49%	71.54%	31.23%	50.20%	128.06%	133.60%	100.00%	-
P/EPS	14.04	22.08	-33.89	16.11	25.21	22.34	17.44	-3.54%
YoY %	-36.41%	165.15%	-310.37%	-36.10%	12.85%	28.10%	-	-
Horiz. %	80.50%	126.61%	-194.32%	92.37%	144.55%	128.10%	100.00%	-
EY	7.12	4.53	-2.95	6.21	3.97	4.48	5.73	3.68%
YoY %	57.17%	253.56%	-147.50%	56.42%	-11.38%	-21.82%	-	-
Horiz. %	124.26%	79.06%	-51.48%	108.38%	69.28%	78.18%	100.00%	-
DY	2.90	1.64	1.67	4.38	1.96	3.32	2.08	5.68%
YoY %	76.83%	-1.80%	-61.87%	123.47%	-40.96%	59.62%	-	-
Horiz. %	139.42%	78.85%	80.29%	210.58%	94.23%	159.62%	100.00%	-
P/NAPS	2.49	2.24	1.11	1.58	3.60	4.29	3.66	-6.21%
YoY %	11.16%	101.80%	-29.75%	-56.11%	-16.08%	17.21%	-	-
Horiz. %	68.03%	61.20%	30.33%	43.17%	98.36%	117.21%	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