[SCC] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 7.15%
YoY- 28.33%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 56,292 55,728 42,246 41,074 39,978 35,676 38,692 28.48%
PBT 7,758 8,936 9,015 7,073 6,540 4,992 6,889 8.26%
Tax -2,586 -2,916 -2,441 -1,878 -1,692 -1,368 -1,691 32.83%
NP 5,172 6,020 6,574 5,194 4,848 3,624 5,198 -0.33%
-
NP to SH 5,172 6,020 6,574 5,194 4,848 3,624 5,198 -0.33%
-
Tax Rate 33.33% 32.63% 27.08% 26.55% 25.87% 27.40% 24.55% -
Total Cost 51,120 49,708 35,672 35,880 35,130 32,052 33,494 32.66%
-
Net Worth 36,357 35,294 33,772 31,219 33,897 32,479 31,638 9.73%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 8,548 17,102 4,275 5,702 8,550 17,094 4,275 58.91%
Div Payout % 165.29% 284.09% 65.03% 109.77% 176.37% 471.70% 82.25% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 36,357 35,294 33,772 31,219 33,897 32,479 31,638 9.73%
NOSH 42,743 42,755 42,750 42,766 42,751 42,735 42,754 -0.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.19% 10.80% 15.56% 12.65% 12.13% 10.16% 13.43% -
ROE 14.23% 17.06% 19.47% 16.64% 14.30% 11.16% 16.43% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 131.70 130.34 98.82 96.04 93.51 83.48 90.50 28.50%
EPS 12.10 14.08 15.37 12.15 11.34 8.48 12.16 -0.33%
DPS 20.00 40.00 10.00 13.33 20.00 40.00 10.00 58.94%
NAPS 0.8506 0.8255 0.79 0.73 0.7929 0.76 0.74 9.75%
Adjusted Per Share Value based on latest NOSH - 42,684
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 35.18 34.83 26.40 25.67 24.99 22.30 24.18 28.48%
EPS 3.23 3.76 4.11 3.25 3.03 2.26 3.25 -0.41%
DPS 5.34 10.69 2.67 3.56 5.34 10.68 2.67 58.94%
NAPS 0.2272 0.2206 0.2111 0.1951 0.2119 0.203 0.1977 9.74%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.60 1.93 1.27 1.49 1.56 1.31 1.04 -
P/RPS 1.97 1.48 1.29 1.55 1.67 1.57 1.15 43.30%
P/EPS 21.49 13.71 8.26 12.27 13.76 15.45 8.55 85.17%
EY 4.65 7.30 12.11 8.15 7.27 6.47 11.69 -46.00%
DY 7.69 20.73 7.87 8.95 12.82 30.53 9.62 -13.90%
P/NAPS 3.06 2.34 1.61 2.04 1.97 1.72 1.41 67.86%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 25/05/15 25/02/15 24/11/14 26/08/14 27/05/14 25/02/14 -
Price 1.90 2.35 1.47 1.28 1.50 1.44 1.07 -
P/RPS 1.44 1.80 1.49 1.33 1.60 1.72 1.18 14.23%
P/EPS 15.70 16.69 9.56 10.54 13.23 16.98 8.80 47.25%
EY 6.37 5.99 10.46 9.49 7.56 5.89 11.36 -32.07%
DY 10.53 17.02 6.80 10.42 13.33 27.78 9.35 8.26%
P/NAPS 2.23 2.85 1.86 1.75 1.89 1.89 1.45 33.34%

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