[SCC] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 33.77%
YoY- 20.9%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 55,728 42,246 41,074 39,978 35,676 38,692 37,758 29.66%
PBT 8,936 9,015 7,073 6,540 4,992 6,889 5,490 38.41%
Tax -2,916 -2,441 -1,878 -1,692 -1,368 -1,691 -1,442 59.98%
NP 6,020 6,574 5,194 4,848 3,624 5,198 4,048 30.31%
-
NP to SH 6,020 6,574 5,194 4,848 3,624 5,198 4,048 30.31%
-
Tax Rate 32.63% 27.08% 26.55% 25.87% 27.40% 24.55% 26.27% -
Total Cost 49,708 35,672 35,880 35,130 32,052 33,494 33,710 29.58%
-
Net Worth 35,294 33,772 31,219 33,897 32,479 31,638 29,320 13.17%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 17,102 4,275 5,702 8,550 17,094 4,275 5,701 108.13%
Div Payout % 284.09% 65.03% 109.77% 176.37% 471.70% 82.25% 140.85% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 35,294 33,772 31,219 33,897 32,479 31,638 29,320 13.17%
NOSH 42,755 42,750 42,766 42,751 42,735 42,754 42,760 -0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.80% 15.56% 12.65% 12.13% 10.16% 13.43% 10.72% -
ROE 17.06% 19.47% 16.64% 14.30% 11.16% 16.43% 13.81% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 130.34 98.82 96.04 93.51 83.48 90.50 88.30 29.67%
EPS 14.08 15.37 12.15 11.34 8.48 12.16 9.47 30.29%
DPS 40.00 10.00 13.33 20.00 40.00 10.00 13.33 108.18%
NAPS 0.8255 0.79 0.73 0.7929 0.76 0.74 0.6857 13.18%
Adjusted Per Share Value based on latest NOSH - 42,732
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 34.83 26.40 25.67 24.99 22.30 24.18 23.60 29.65%
EPS 3.76 4.11 3.25 3.03 2.26 3.25 2.53 30.26%
DPS 10.69 2.67 3.56 5.34 10.68 2.67 3.56 108.27%
NAPS 0.2206 0.2111 0.1951 0.2119 0.203 0.1977 0.1833 13.15%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.93 1.27 1.49 1.56 1.31 1.04 0.925 -
P/RPS 1.48 1.29 1.55 1.67 1.57 1.15 1.05 25.73%
P/EPS 13.71 8.26 12.27 13.76 15.45 8.55 9.77 25.36%
EY 7.30 12.11 8.15 7.27 6.47 11.69 10.23 -20.16%
DY 20.73 7.87 8.95 12.82 30.53 9.62 14.41 27.46%
P/NAPS 2.34 1.61 2.04 1.97 1.72 1.41 1.35 44.34%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 25/02/15 24/11/14 26/08/14 27/05/14 25/02/14 25/11/13 -
Price 2.35 1.47 1.28 1.50 1.44 1.07 0.985 -
P/RPS 1.80 1.49 1.33 1.60 1.72 1.18 1.12 37.24%
P/EPS 16.69 9.56 10.54 13.23 16.98 8.80 10.40 37.11%
EY 5.99 10.46 9.49 7.56 5.89 11.36 9.61 -27.05%
DY 17.02 6.80 10.42 13.33 27.78 9.35 13.54 16.48%
P/NAPS 2.85 1.86 1.75 1.89 1.89 1.45 1.44 57.70%

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