[SCC] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -14.46%
YoY- -6.7%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 35,676 38,692 37,758 37,762 40,060 34,973 33,897 3.47%
PBT 4,992 6,889 5,490 5,444 6,380 6,342 4,754 3.31%
Tax -1,368 -1,691 -1,442 -1,434 -1,692 -1,766 -1,405 -1.76%
NP 3,624 5,198 4,048 4,010 4,688 4,576 3,349 5.40%
-
NP to SH 3,624 5,198 4,048 4,010 4,688 4,576 3,338 5.63%
-
Tax Rate 27.40% 24.55% 26.27% 26.34% 26.52% 27.85% 29.55% -
Total Cost 32,052 33,494 33,710 33,752 35,372 30,397 30,548 3.25%
-
Net Worth 32,479 31,638 29,320 32,490 31,738 30,552 32,628 -0.30%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 17,094 4,275 5,701 - 17,109 4,275 - -
Div Payout % 471.70% 82.25% 140.85% - 364.96% 93.43% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 32,479 31,638 29,320 32,490 31,738 30,552 32,628 -0.30%
NOSH 42,735 42,754 42,760 42,750 42,773 42,754 42,585 0.23%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.16% 13.43% 10.72% 10.62% 11.70% 13.08% 9.88% -
ROE 11.16% 16.43% 13.81% 12.34% 14.77% 14.98% 10.23% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 83.48 90.50 88.30 88.33 93.66 81.80 79.60 3.22%
EPS 8.48 12.16 9.47 9.38 10.96 10.70 7.84 5.37%
DPS 40.00 10.00 13.33 0.00 40.00 10.00 0.00 -
NAPS 0.76 0.74 0.6857 0.76 0.742 0.7146 0.7662 -0.54%
Adjusted Per Share Value based on latest NOSH - 42,717
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 25.27 27.41 26.75 26.75 28.38 24.78 24.01 3.47%
EPS 2.57 3.68 2.87 2.84 3.32 3.24 2.37 5.55%
DPS 12.11 3.03 4.04 0.00 12.12 3.03 0.00 -
NAPS 0.2301 0.2241 0.2077 0.2302 0.2248 0.2164 0.2311 -0.28%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.31 1.04 0.925 1.06 0.81 0.83 1.09 -
P/RPS 1.57 1.15 1.05 1.20 0.86 1.01 1.37 9.51%
P/EPS 15.45 8.55 9.77 11.30 7.39 7.75 13.90 7.30%
EY 6.47 11.69 10.23 8.85 13.53 12.90 7.19 -6.79%
DY 30.53 9.62 14.41 0.00 49.38 12.05 0.00 -
P/NAPS 1.72 1.41 1.35 1.39 1.09 1.16 1.42 13.64%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 25/02/14 25/11/13 26/08/13 27/05/13 25/02/13 23/11/12 -
Price 1.44 1.07 0.985 0.895 0.89 0.81 0.91 -
P/RPS 1.72 1.18 1.12 1.01 0.95 0.99 1.14 31.58%
P/EPS 16.98 8.80 10.40 9.54 8.12 7.57 11.61 28.87%
EY 5.89 11.36 9.61 10.48 12.31 13.21 8.62 -22.43%
DY 27.78 9.35 13.54 0.00 44.94 12.35 0.00 -
P/NAPS 1.89 1.45 1.44 1.18 1.20 1.13 1.19 36.16%

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