[SCC] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.95%
YoY- 21.25%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 39,978 35,676 38,692 37,758 37,762 40,060 34,973 9.35%
PBT 6,540 4,992 6,889 5,490 5,444 6,380 6,342 2.07%
Tax -1,692 -1,368 -1,691 -1,442 -1,434 -1,692 -1,766 -2.82%
NP 4,848 3,624 5,198 4,048 4,010 4,688 4,576 3.93%
-
NP to SH 4,848 3,624 5,198 4,048 4,010 4,688 4,576 3.93%
-
Tax Rate 25.87% 27.40% 24.55% 26.27% 26.34% 26.52% 27.85% -
Total Cost 35,130 32,052 33,494 33,710 33,752 35,372 30,397 10.15%
-
Net Worth 33,897 32,479 31,638 29,320 32,490 31,738 30,552 7.19%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 8,550 17,094 4,275 5,701 - 17,109 4,275 58.94%
Div Payout % 176.37% 471.70% 82.25% 140.85% - 364.96% 93.43% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 33,897 32,479 31,638 29,320 32,490 31,738 30,552 7.19%
NOSH 42,751 42,735 42,754 42,760 42,750 42,773 42,754 -0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.13% 10.16% 13.43% 10.72% 10.62% 11.70% 13.08% -
ROE 14.30% 11.16% 16.43% 13.81% 12.34% 14.77% 14.98% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 93.51 83.48 90.50 88.30 88.33 93.66 81.80 9.35%
EPS 11.34 8.48 12.16 9.47 9.38 10.96 10.70 3.95%
DPS 20.00 40.00 10.00 13.33 0.00 40.00 10.00 58.94%
NAPS 0.7929 0.76 0.74 0.6857 0.76 0.742 0.7146 7.19%
Adjusted Per Share Value based on latest NOSH - 42,780
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.99 22.30 24.18 23.60 23.60 25.04 21.86 9.35%
EPS 3.03 2.26 3.25 2.53 2.51 2.93 2.86 3.93%
DPS 5.34 10.68 2.67 3.56 0.00 10.69 2.67 58.94%
NAPS 0.2119 0.203 0.1977 0.1833 0.2031 0.1984 0.191 7.18%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.56 1.31 1.04 0.925 1.06 0.81 0.83 -
P/RPS 1.67 1.57 1.15 1.05 1.20 0.86 1.01 39.95%
P/EPS 13.76 15.45 8.55 9.77 11.30 7.39 7.75 46.78%
EY 7.27 6.47 11.69 10.23 8.85 13.53 12.90 -31.84%
DY 12.82 30.53 9.62 14.41 0.00 49.38 12.05 4.22%
P/NAPS 1.97 1.72 1.41 1.35 1.39 1.09 1.16 42.48%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 25/02/14 25/11/13 26/08/13 27/05/13 25/02/13 -
Price 1.50 1.44 1.07 0.985 0.895 0.89 0.81 -
P/RPS 1.60 1.72 1.18 1.12 1.01 0.95 0.99 37.83%
P/EPS 13.23 16.98 8.80 10.40 9.54 8.12 7.57 45.24%
EY 7.56 5.89 11.36 9.61 10.48 12.31 13.21 -31.13%
DY 13.33 27.78 9.35 13.54 0.00 44.94 12.35 5.23%
P/NAPS 1.89 1.89 1.45 1.44 1.18 1.20 1.13 41.03%

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