Highlights

[SCC] YoY Quarter Result on 2020-09-30 [#3]

Stock [SCC]: SCC HOLDINGS BHD
Announcement Date 20-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Sep-2020  [#3]
Profit Trend QoQ -     52.28%    YoY -     -124.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 12,152 17,721 20,056 16,061 14,168 14,932 10,817 1.96%
  YoY % -31.43% -11.64% 24.87% 13.36% -5.12% 38.04% -
  Horiz. % 112.34% 163.83% 185.41% 148.48% 130.98% 138.04% 100.00%
PBT -6 1,921 2,867 2,093 862 1,341 2,010 -
  YoY % -100.31% -33.00% 36.98% 142.81% -35.72% -33.28% -
  Horiz. % -0.30% 95.57% 142.64% 104.13% 42.89% 66.72% 100.00%
Tax -308 -626 -733 -550 -385 -511 -563 -9.56%
  YoY % 50.80% 14.60% -33.27% -42.86% 24.66% 9.24% -
  Horiz. % 54.71% 111.19% 130.20% 97.69% 68.38% 90.76% 100.00%
NP -314 1,295 2,134 1,543 477 830 1,447 -
  YoY % -124.25% -39.32% 38.30% 223.48% -42.53% -42.64% -
  Horiz. % -21.70% 89.50% 147.48% 106.63% 32.96% 57.36% 100.00%
NP to SH -314 1,295 2,134 1,543 477 830 1,447 -
  YoY % -124.25% -39.32% 38.30% 223.48% -42.53% -42.64% -
  Horiz. % -21.70% 89.50% 147.48% 106.63% 32.96% 57.36% 100.00%
Tax Rate - % 32.59 % 25.57 % 26.28 % 44.66 % 38.11 % 28.01 % -
  YoY % 0.00% 27.45% -2.70% -41.16% 17.19% 36.06% -
  Horiz. % 0.00% 116.35% 91.29% 93.82% 159.44% 136.06% 100.00%
Total Cost 12,466 16,426 17,922 14,518 13,691 14,102 9,370 4.87%
  YoY % -24.11% -8.35% 23.45% 6.04% -2.91% 50.50% -
  Horiz. % 133.04% 175.30% 191.27% 154.94% 146.12% 150.50% 100.00%
Net Worth 42,503 42,531 42,122 39,581 37,457 32,943 31,159 5.31%
  YoY % -0.07% 0.97% 6.42% 5.67% 13.70% 5.72% -
  Horiz. % 136.41% 136.50% 135.18% 127.03% 120.21% 105.72% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 2,399 2,399 2,258 2,129 - - -
  YoY % 0.00% 0.00% 6.25% 6.06% 0.00% 0.00% -
  Horiz. % 0.00% 112.69% 112.69% 106.06% 100.00% - -
Div Payout % - % 185.31 % 112.45 % 146.37 % 446.43 % - % - % -
  YoY % 0.00% 64.79% -23.17% -67.21% 0.00% 0.00% -
  Horiz. % 0.00% 41.51% 25.19% 32.79% 100.00% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 42,503 42,531 42,122 39,581 37,457 32,943 31,159 5.31%
  YoY % -0.07% 0.97% 6.42% 5.67% 13.70% 5.72% -
  Horiz. % 136.41% 136.50% 135.18% 127.03% 120.21% 105.72% 100.00%
NOSH 141,160 141,160 141,160 141,160 42,589 42,783 42,684 22.04%
  YoY % 0.00% 0.00% 0.00% 231.44% -0.45% 0.23% -
  Horiz. % 330.71% 330.71% 330.71% 330.71% 99.78% 100.23% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -2.58 % 7.31 % 10.64 % 9.61 % 3.37 % 5.56 % 13.38 % -
  YoY % -135.29% -31.30% 10.72% 185.16% -39.39% -58.45% -
  Horiz. % -19.28% 54.63% 79.52% 71.82% 25.19% 41.55% 100.00%
ROE -0.74 % 3.04 % 5.07 % 3.90 % 1.27 % 2.52 % 4.64 % -
  YoY % -124.34% -40.04% 30.00% 207.09% -49.60% -45.69% -
  Horiz. % -15.95% 65.52% 109.27% 84.05% 27.37% 54.31% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 8.61 12.55 14.21 11.38 33.27 34.90 25.34 -16.45%
  YoY % -31.39% -11.68% 24.87% -65.80% -4.67% 37.73% -
  Horiz. % 33.98% 49.53% 56.08% 44.91% 131.29% 137.73% 100.00%
EPS -0.22 0.92 1.51 1.09 1.12 1.94 3.39 -
  YoY % -123.91% -39.07% 38.53% -2.68% -42.27% -42.77% -
  Horiz. % -6.49% 27.14% 44.54% 32.15% 33.04% 57.23% 100.00%
DPS 0.00 1.70 1.70 1.60 5.00 0.00 0.00 -
  YoY % 0.00% 0.00% 6.25% -68.00% 0.00% 0.00% -
  Horiz. % 0.00% 34.00% 34.00% 32.00% 100.00% - -
NAPS 0.3011 0.3013 0.2984 0.2804 0.8795 0.7700 0.7300 -13.71%
  YoY % -0.07% 0.97% 6.42% -68.12% 14.22% 5.48% -
  Horiz. % 41.25% 41.27% 40.88% 38.41% 120.48% 105.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,160
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 8.61 12.55 14.21 11.38 10.04 10.58 7.66 1.97%
  YoY % -31.39% -11.68% 24.87% 13.35% -5.10% 38.12% -
  Horiz. % 112.40% 163.84% 185.51% 148.56% 131.07% 138.12% 100.00%
EPS -0.22 0.92 1.51 1.09 0.34 0.59 1.03 -
  YoY % -123.91% -39.07% 38.53% 220.59% -42.37% -42.72% -
  Horiz. % -21.36% 89.32% 146.60% 105.83% 33.01% 57.28% 100.00%
DPS 0.00 1.70 1.70 1.60 1.51 0.00 0.00 -
  YoY % 0.00% 0.00% 6.25% 5.96% 0.00% 0.00% -
  Horiz. % 0.00% 112.58% 112.58% 105.96% 100.00% - -
NAPS 0.3011 0.3013 0.2984 0.2804 0.2654 0.2334 0.2207 5.31%
  YoY % -0.07% 0.97% 6.42% 5.65% 13.71% 5.75% -
  Horiz. % 136.43% 136.52% 135.21% 127.05% 120.25% 105.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.3800 0.5200 0.4900 0.6000 1.8400 1.8800 1.4900 -
P/RPS 4.41 4.14 3.45 5.27 5.53 5.39 5.88 -4.68%
  YoY % 6.52% 20.00% -34.54% -4.70% 2.60% -8.33% -
  Horiz. % 75.00% 70.41% 58.67% 89.63% 94.05% 91.67% 100.00%
P/EPS -170.83 56.68 32.41 54.89 164.29 96.91 43.95 -
  YoY % -401.39% 74.88% -40.95% -66.59% 69.53% 120.50% -
  Horiz. % -388.69% 128.96% 73.74% 124.89% 373.81% 220.50% 100.00%
EY -0.59 1.76 3.09 1.82 0.61 1.03 2.28 -
  YoY % -133.52% -43.04% 69.78% 198.36% -40.78% -54.82% -
  Horiz. % -25.88% 77.19% 135.53% 79.82% 26.75% 45.18% 100.00%
DY 0.00 3.27 3.47 2.67 2.72 0.00 0.00 -
  YoY % 0.00% -5.76% 29.96% -1.84% 0.00% 0.00% -
  Horiz. % 0.00% 120.22% 127.57% 98.16% 100.00% - -
P/NAPS 1.26 1.73 1.64 2.14 2.09 2.44 2.04 -7.71%
  YoY % -27.17% 5.49% -23.36% 2.39% -14.34% 19.61% -
  Horiz. % 61.76% 84.80% 80.39% 104.90% 102.45% 119.61% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/11/20 21/11/19 23/11/18 24/11/17 24/11/16 24/11/15 24/11/14 -
Price 0.3850 0.5000 0.5150 0.5000 1.7500 1.8500 1.2800 -
P/RPS 4.47 3.98 3.62 4.39 5.26 5.30 5.05 -2.01%
  YoY % 12.31% 9.94% -17.54% -16.54% -0.75% 4.95% -
  Horiz. % 88.51% 78.81% 71.68% 86.93% 104.16% 104.95% 100.00%
P/EPS -173.08 54.50 34.07 45.74 156.25 95.36 37.76 -
  YoY % -417.58% 59.96% -25.51% -70.73% 63.85% 152.54% -
  Horiz. % -458.37% 144.33% 90.23% 121.13% 413.80% 252.54% 100.00%
EY -0.58 1.83 2.94 2.19 0.64 1.05 2.65 -
  YoY % -131.69% -37.76% 34.25% 242.19% -39.05% -60.38% -
  Horiz. % -21.89% 69.06% 110.94% 82.64% 24.15% 39.62% 100.00%
DY 0.00 3.40 3.30 3.20 2.86 0.00 0.00 -
  YoY % 0.00% 3.03% 3.12% 11.89% 0.00% 0.00% -
  Horiz. % 0.00% 118.88% 115.38% 111.89% 100.00% - -
P/NAPS 1.28 1.66 1.73 1.78 1.99 2.40 1.75 -5.07%
  YoY % -22.89% -4.05% -2.81% -10.55% -17.08% 37.14% -
  Horiz. % 73.14% 94.86% 98.86% 101.71% 113.71% 137.14% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

551  376  631  906 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 KANGER 0.1850.00 
 VIVOCOM 1.14+0.13 
 BINTAI 0.83+0.035 
 KNM 0.205+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.87+0.105 
 TDM 0.29+0.025 
 SANICHI 0.06-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS