[SCC] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 39.92%
YoY- -3.06%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 62,562 65,508 66,640 60,373 57,437 56,292 55,728 7.99%
PBT 7,337 9,282 8,816 8,771 6,960 7,758 8,936 -12.28%
Tax -2,293 -4,110 -2,636 -2,398 -2,405 -2,586 -2,916 -14.76%
NP 5,044 5,172 6,180 6,373 4,554 5,172 6,020 -11.09%
-
NP to SH 5,044 5,172 6,180 6,373 4,554 5,172 6,020 -11.09%
-
Tax Rate 31.25% 44.28% 29.90% 27.34% 34.55% 33.33% 32.63% -
Total Cost 57,518 60,336 60,460 54,000 52,882 51,120 49,708 10.18%
-
Net Worth 37,594 0 37,662 35,928 32,920 36,357 35,294 4.28%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 5,699 4,272 8,559 4,277 5,700 8,548 17,102 -51.83%
Div Payout % 112.99% 82.61% 138.50% 67.11% 125.16% 165.29% 284.09% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 37,594 0 37,662 35,928 32,920 36,357 35,294 4.28%
NOSH 42,745 42,726 42,797 42,771 42,753 42,743 42,755 -0.01%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.06% 7.90% 9.27% 10.56% 7.93% 9.19% 10.80% -
ROE 13.42% 0.00% 16.41% 17.74% 13.84% 14.23% 17.06% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 146.36 153.32 155.71 141.15 134.35 131.70 130.34 8.01%
EPS 11.80 12.10 14.44 14.90 10.65 12.10 14.08 -11.08%
DPS 13.33 10.00 20.00 10.00 13.33 20.00 40.00 -51.83%
NAPS 0.8795 0.00 0.88 0.84 0.77 0.8506 0.8255 4.30%
Adjusted Per Share Value based on latest NOSH - 42,745
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 44.32 46.41 47.21 42.77 40.69 39.88 39.48 7.99%
EPS 3.57 3.66 4.38 4.51 3.23 3.66 4.26 -11.08%
DPS 4.04 3.03 6.06 3.03 4.04 6.06 12.12 -51.82%
NAPS 0.2663 0.00 0.2668 0.2545 0.2332 0.2576 0.25 4.28%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.84 1.93 1.80 1.83 1.88 2.60 1.93 -
P/RPS 1.26 1.26 1.16 1.30 1.40 1.97 1.48 -10.14%
P/EPS 15.59 15.94 12.47 12.28 17.65 21.49 13.71 8.91%
EY 6.41 6.27 8.02 8.14 5.67 4.65 7.30 -8.28%
DY 7.25 5.18 11.11 5.46 7.09 7.69 20.73 -50.26%
P/NAPS 2.09 0.00 2.05 2.18 2.44 3.06 2.34 -7.23%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 26/05/16 24/02/16 24/11/15 25/08/15 25/05/15 -
Price 1.75 1.87 2.07 1.80 1.85 1.90 2.35 -
P/RPS 1.20 1.22 1.33 1.28 1.38 1.44 1.80 -23.62%
P/EPS 14.83 15.45 14.34 12.08 17.37 15.70 16.69 -7.55%
EY 6.74 6.47 6.98 8.28 5.76 6.37 5.99 8.15%
DY 7.62 5.35 9.66 5.56 7.21 10.53 17.02 -41.39%
P/NAPS 1.99 0.00 2.35 2.14 2.40 2.23 2.85 -21.24%

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