[SCC] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -16.31%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 58,184 60,646 62,562 65,508 66,640 60,373 57,437 0.86%
PBT 5,768 8,736 7,337 9,282 8,816 8,771 6,960 -11.76%
Tax -2,112 -1,959 -2,293 -4,110 -2,636 -2,398 -2,405 -8.28%
NP 3,656 6,777 5,044 5,172 6,180 6,373 4,554 -13.60%
-
NP to SH 3,656 6,777 5,044 5,172 6,180 6,373 4,554 -13.60%
-
Tax Rate 36.62% 22.42% 31.25% 44.28% 29.90% 27.34% 34.55% -
Total Cost 54,528 53,869 57,518 60,336 60,460 54,000 52,882 2.06%
-
Net Worth 39,448 11,656 37,594 0 37,662 35,928 32,920 12.80%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 8,555 42 5,699 4,272 8,559 4,277 5,700 31.05%
Div Payout % 234.00% 0.63% 112.99% 82.61% 138.50% 67.11% 125.16% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 39,448 11,656 37,594 0 37,662 35,928 32,920 12.80%
NOSH 42,776 42,775 42,745 42,726 42,797 42,771 42,753 0.03%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 6.28% 11.17% 8.06% 7.90% 9.27% 10.56% 7.93% -
ROE 9.27% 58.14% 13.42% 0.00% 16.41% 17.74% 13.84% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 136.02 141.78 146.36 153.32 155.71 141.15 134.35 0.82%
EPS 8.56 4.80 11.80 12.10 14.44 14.90 10.65 -13.54%
DPS 20.00 0.10 13.33 10.00 20.00 10.00 13.33 31.02%
NAPS 0.9222 0.2725 0.8795 0.00 0.88 0.84 0.77 12.76%
Adjusted Per Share Value based on latest NOSH - 42,742
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 41.22 42.96 44.32 46.41 47.21 42.77 40.69 0.86%
EPS 2.59 4.80 3.57 3.66 4.38 4.51 3.23 -13.67%
DPS 6.06 0.03 4.04 3.03 6.06 3.03 4.04 31.00%
NAPS 0.2795 0.0826 0.2663 0.00 0.2668 0.2545 0.2332 12.82%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.78 1.72 1.84 1.93 1.80 1.83 1.88 -
P/RPS 1.31 1.21 1.26 1.26 1.16 1.30 1.40 -4.32%
P/EPS 20.83 10.86 15.59 15.94 12.47 12.28 17.65 11.66%
EY 4.80 9.21 6.41 6.27 8.02 8.14 5.67 -10.50%
DY 11.24 0.06 7.25 5.18 11.11 5.46 7.09 35.92%
P/NAPS 1.93 6.31 2.09 0.00 2.05 2.18 2.44 -14.45%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 01/03/17 24/11/16 25/08/16 26/05/16 24/02/16 24/11/15 -
Price 2.20 1.73 1.75 1.87 2.07 1.80 1.85 -
P/RPS 1.62 1.22 1.20 1.22 1.33 1.28 1.38 11.27%
P/EPS 25.74 10.92 14.83 15.45 14.34 12.08 17.37 29.94%
EY 3.88 9.16 6.74 6.47 6.98 8.28 5.76 -23.13%
DY 9.09 0.06 7.62 5.35 9.66 5.56 7.21 16.68%
P/NAPS 2.39 6.35 1.99 0.00 2.35 2.14 2.40 -0.27%

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