[SCC] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 57.68%
YoY- 37.57%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 60,748 56,008 47,978 43,414 44,734 42,856 45,410 21.47%
PBT 3,646 3,756 2,290 16 -712 -264 2,580 26.01%
Tax -1,374 -1,264 -639 -468 -356 -588 -989 24.58%
NP 2,272 2,492 1,651 -452 -1,068 -852 1,591 26.89%
-
NP to SH 2,466 2,492 1,651 -452 -1,068 -852 1,591 34.03%
-
Tax Rate 37.69% 33.65% 27.90% 2,925.00% - - 38.33% -
Total Cost 58,476 53,516 46,327 43,866 45,802 43,708 43,819 21.27%
-
Net Worth 46,103 45,552 46,187 44,211 44,028 44,352 44,635 2.18%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 1,411 - - - - -
Div Payout % - - 85.50% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 46,103 45,552 46,187 44,211 44,028 44,352 44,635 2.18%
NOSH 141,160 141,160 141,160 141,160 141,160 141,160 141,160 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.74% 4.45% 3.44% -1.04% -2.39% -1.99% 3.50% -
ROE 5.35% 5.47% 3.57% -1.02% -2.43% -1.92% 3.56% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 43.03 39.68 33.99 30.76 31.69 30.36 32.17 21.46%
EPS 1.60 1.76 1.17 -0.32 -0.76 -0.60 1.13 26.17%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.3266 0.3227 0.3272 0.3132 0.3119 0.3142 0.3162 2.18%
Adjusted Per Share Value based on latest NOSH - 141,160
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 43.03 39.68 33.99 30.76 31.69 30.36 32.17 21.46%
EPS 1.60 1.76 1.17 -0.32 -0.76 -0.60 1.13 26.17%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.3266 0.3227 0.3272 0.3132 0.3119 0.3142 0.3162 2.18%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.32 0.34 0.345 0.375 0.38 0.39 0.38 -
P/RPS 0.74 0.86 1.02 1.22 1.20 1.28 1.18 -26.79%
P/EPS 18.32 19.26 29.50 -117.11 -50.23 -64.62 33.72 -33.49%
EY 5.46 5.19 3.39 -0.85 -1.99 -1.55 2.97 50.23%
DY 0.00 0.00 2.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.05 1.05 1.20 1.22 1.24 1.20 -12.66%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 25/05/22 24/02/22 23/11/21 24/08/21 27/05/21 04/03/21 -
Price 0.36 0.36 0.37 0.365 0.38 0.39 0.37 -
P/RPS 0.84 0.91 1.09 1.19 1.20 1.28 1.15 -18.94%
P/EPS 20.61 20.39 31.64 -113.99 -50.23 -64.62 32.83 -26.74%
EY 4.85 4.90 3.16 -0.88 -1.99 -1.55 3.05 36.35%
DY 0.00 0.00 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.12 1.13 1.17 1.22 1.24 1.17 -4.04%

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