[SCC] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -17.66%
YoY- -14.82%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 40,060 34,973 33,897 33,944 35,004 35,624 34,125 11.27%
PBT 6,380 6,342 4,754 5,870 7,104 7,210 6,498 -1.21%
Tax -1,692 -1,766 -1,405 -1,568 -1,872 -2,006 -1,989 -10.21%
NP 4,688 4,576 3,349 4,302 5,232 5,204 4,509 2.62%
-
NP to SH 4,688 4,576 3,338 4,298 5,220 5,204 4,509 2.62%
-
Tax Rate 26.52% 27.85% 29.55% 26.71% 26.35% 27.82% 30.61% -
Total Cost 35,372 30,397 30,548 29,642 29,772 30,420 29,616 12.55%
-
Net Worth 31,738 30,552 32,628 35,033 34,117 32,925 31,169 1.21%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 17,109 4,275 - 8,544 - 2,779 - -
Div Payout % 364.96% 93.43% - 198.81% - 53.41% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 31,738 30,552 32,628 35,033 34,117 32,925 31,169 1.21%
NOSH 42,773 42,754 42,585 42,723 42,647 42,760 42,756 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 11.70% 13.08% 9.88% 12.67% 14.95% 14.61% 13.21% -
ROE 14.77% 14.98% 10.23% 12.27% 15.30% 15.81% 14.47% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 93.66 81.80 79.60 79.45 82.08 83.31 79.81 11.24%
EPS 10.96 10.70 7.84 10.06 12.24 12.17 10.55 2.57%
DPS 40.00 10.00 0.00 20.00 0.00 6.50 0.00 -
NAPS 0.742 0.7146 0.7662 0.82 0.80 0.77 0.729 1.18%
Adjusted Per Share Value based on latest NOSH - 42,791
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 25.04 21.86 21.19 21.22 21.88 22.27 21.33 11.27%
EPS 2.93 2.86 2.09 2.69 3.26 3.25 2.82 2.58%
DPS 10.69 2.67 0.00 5.34 0.00 1.74 0.00 -
NAPS 0.1984 0.191 0.2039 0.219 0.2132 0.2058 0.1948 1.22%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.81 0.83 1.09 0.86 0.69 0.85 0.535 -
P/RPS 0.86 1.01 1.37 1.08 0.84 1.02 0.67 18.09%
P/EPS 7.39 7.75 13.90 8.55 5.64 6.98 5.07 28.52%
EY 13.53 12.90 7.19 11.70 17.74 14.32 19.71 -22.16%
DY 49.38 12.05 0.00 23.26 0.00 7.65 0.00 -
P/NAPS 1.09 1.16 1.42 1.05 0.86 1.10 0.73 30.60%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 25/02/13 23/11/12 24/08/12 23/05/12 27/02/12 23/11/11 -
Price 0.89 0.81 0.91 0.95 0.71 0.54 0.58 -
P/RPS 0.95 0.99 1.14 1.20 0.87 0.65 0.73 19.17%
P/EPS 8.12 7.57 11.61 9.44 5.80 4.44 5.50 29.62%
EY 12.31 13.21 8.62 10.59 17.24 22.54 18.18 -22.87%
DY 44.94 12.35 0.00 21.05 0.00 12.04 0.00 -
P/NAPS 1.20 1.13 1.19 1.16 0.89 0.70 0.80 31.00%

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
Post a Comment