[SCC] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -10.61%
YoY- -36.81%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 56,300 63,688 61,889 60,712 58,184 60,646 62,562 -6.79%
PBT 4,676 8,286 6,217 5,140 5,768 8,736 7,337 -25.96%
Tax -1,472 -2,116 -1,980 -1,872 -2,112 -1,959 -2,293 -25.60%
NP 3,204 6,170 4,237 3,268 3,656 6,777 5,044 -26.12%
-
NP to SH 3,204 6,170 4,237 3,268 3,656 6,777 5,044 -26.12%
-
Tax Rate 31.48% 25.54% 31.85% 36.42% 36.62% 22.42% 31.25% -
Total Cost 53,096 57,518 57,652 57,444 54,528 53,869 57,518 -5.19%
-
Net Worth 40,936 42,503 39,581 38,052 39,448 11,656 37,594 5.84%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 9,598 98 12,422 4,277 8,555 42 5,699 41.59%
Div Payout % 299.59% 1.60% 293.16% 130.89% 234.00% 0.63% 112.99% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 40,936 42,503 39,581 38,052 39,448 11,656 37,594 5.84%
NOSH 141,160 141,160 141,160 42,774 42,776 42,775 42,745 121.92%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.69% 9.69% 6.85% 5.38% 6.28% 11.17% 8.06% -
ROE 7.83% 14.52% 10.71% 8.59% 9.27% 58.14% 13.42% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 39.88 45.12 43.84 141.93 136.02 141.78 146.36 -58.00%
EPS 2.28 4.37 3.00 7.64 8.56 4.80 11.80 -66.61%
DPS 6.80 0.07 8.80 10.00 20.00 0.10 13.33 -36.18%
NAPS 0.29 0.3011 0.2804 0.8896 0.9222 0.2725 0.8795 -52.30%
Adjusted Per Share Value based on latest NOSH - 42,857
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 39.88 45.12 43.84 43.01 41.22 42.96 44.32 -6.80%
EPS 2.28 4.37 3.00 2.32 2.59 4.80 3.57 -25.85%
DPS 6.80 0.07 8.80 3.03 6.06 0.03 4.04 41.54%
NAPS 0.29 0.3011 0.2804 0.2696 0.2795 0.0826 0.2663 5.85%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.50 0.51 0.60 2.24 1.78 1.72 1.84 -
P/RPS 1.25 1.13 1.37 1.58 1.31 1.21 1.26 -0.53%
P/EPS 22.03 11.67 19.99 29.32 20.83 10.86 15.59 25.95%
EY 4.54 8.57 5.00 3.41 4.80 9.21 6.41 -20.55%
DY 13.60 0.14 14.67 4.46 11.24 0.06 7.25 52.15%
P/NAPS 1.72 1.69 2.14 2.52 1.93 6.31 2.09 -12.19%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 23/02/18 24/11/17 25/08/17 29/05/17 01/03/17 24/11/16 -
Price 0.495 0.565 0.50 0.58 2.20 1.73 1.75 -
P/RPS 1.24 1.25 1.14 0.41 1.62 1.22 1.20 2.21%
P/EPS 21.81 12.93 16.66 7.59 25.74 10.92 14.83 29.35%
EY 4.59 7.74 6.00 13.17 3.88 9.16 6.74 -22.61%
DY 13.74 0.12 17.60 17.24 9.09 0.06 7.62 48.19%
P/NAPS 1.71 1.88 1.78 0.65 2.39 6.35 1.99 -9.62%

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