[SCC] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 15.41%
YoY- -11.99%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 33,897 33,944 35,004 35,624 34,125 35,022 32,788 2.23%
PBT 4,754 5,870 7,104 7,210 6,498 6,834 6,700 -20.39%
Tax -1,405 -1,568 -1,872 -2,006 -1,989 -1,788 -1,716 -12.44%
NP 3,349 4,302 5,232 5,204 4,509 5,046 4,984 -23.22%
-
NP to SH 3,338 4,298 5,220 5,204 4,509 5,046 4,984 -23.39%
-
Tax Rate 29.55% 26.71% 26.35% 27.82% 30.61% 26.16% 25.61% -
Total Cost 30,548 29,642 29,772 30,420 29,616 29,976 27,804 6.45%
-
Net Worth 32,628 35,033 34,117 32,925 31,169 31,320 22,827 26.80%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 8,544 - 2,779 - - - -
Div Payout % - 198.81% - 53.41% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 32,628 35,033 34,117 32,925 31,169 31,320 22,827 26.80%
NOSH 42,585 42,723 42,647 42,760 42,756 41,771 31,704 21.67%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.88% 12.67% 14.95% 14.61% 13.21% 14.41% 15.20% -
ROE 10.23% 12.27% 15.30% 15.81% 14.47% 16.11% 21.83% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 79.60 79.45 82.08 83.31 79.81 83.84 103.42 -15.97%
EPS 7.84 10.06 12.24 12.17 10.55 12.08 15.72 -37.03%
DPS 0.00 20.00 0.00 6.50 0.00 0.00 0.00 -
NAPS 0.7662 0.82 0.80 0.77 0.729 0.7498 0.72 4.22%
Adjusted Per Share Value based on latest NOSH - 42,753
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.19 21.22 21.88 22.27 21.33 21.89 20.49 2.25%
EPS 2.09 2.69 3.26 3.25 2.82 3.15 3.12 -23.38%
DPS 0.00 5.34 0.00 1.74 0.00 0.00 0.00 -
NAPS 0.2039 0.219 0.2132 0.2058 0.1948 0.1958 0.1427 26.77%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.09 0.86 0.69 0.85 0.535 0.575 0.53 -
P/RPS 1.37 1.08 0.84 1.02 0.67 0.69 0.51 92.89%
P/EPS 13.90 8.55 5.64 6.98 5.07 4.76 3.37 156.52%
EY 7.19 11.70 17.74 14.32 19.71 21.01 29.66 -61.02%
DY 0.00 23.26 0.00 7.65 0.00 0.00 0.00 -
P/NAPS 1.42 1.05 0.86 1.10 0.73 0.77 0.74 54.23%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 24/08/12 23/05/12 27/02/12 23/11/11 24/08/11 27/05/11 -
Price 0.91 0.95 0.71 0.54 0.58 0.52 0.53 -
P/RPS 1.14 1.20 0.87 0.65 0.73 0.62 0.51 70.70%
P/EPS 11.61 9.44 5.80 4.44 5.50 4.30 3.37 127.59%
EY 8.62 10.59 17.24 22.54 18.18 23.23 29.66 -56.02%
DY 0.00 21.05 0.00 12.04 0.00 0.00 0.00 -
P/NAPS 1.19 1.16 0.89 0.70 0.80 0.69 0.74 37.14%

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