[SCC] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 20.03%
YoY- 13.84%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 63,978 60,526 52,908 66,159 65,802 58,592 56,300 8.88%
PBT 5,544 4,474 3,008 9,600 8,073 6,376 4,676 12.00%
Tax -2,085 -1,876 -1,428 -2,576 -2,221 -1,866 -1,472 26.09%
NP 3,458 2,598 1,580 7,024 5,852 4,510 3,204 5.21%
-
NP to SH 3,458 2,598 1,580 7,024 5,852 4,510 3,204 5.21%
-
Tax Rate 37.61% 41.93% 47.47% 26.83% 27.51% 29.27% 31.48% -
Total Cost 60,520 57,928 51,328 59,135 59,950 54,082 53,096 9.10%
-
Net Worth 42,531 43,661 42,828 42,305 42,122 42,390 40,936 2.57%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 6,399 4,799 9,598 4,799 6,399 4,799 9,598 -23.66%
Div Payout % 185.02% 184.74% 607.53% 68.33% 109.35% 106.42% 299.59% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 42,531 43,661 42,828 42,305 42,122 42,390 40,936 2.57%
NOSH 141,160 141,160 141,160 141,160 141,160 141,160 141,160 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.41% 4.29% 2.99% 10.62% 8.89% 7.70% 5.69% -
ROE 8.13% 5.95% 3.69% 16.60% 13.89% 10.64% 7.83% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 45.32 42.88 37.48 46.87 46.62 41.51 39.88 8.89%
EPS 2.45 1.84 1.12 4.98 4.15 3.20 2.28 4.90%
DPS 4.53 3.40 6.80 3.40 4.53 3.40 6.80 -23.70%
NAPS 0.3013 0.3093 0.3034 0.2997 0.2984 0.3003 0.29 2.57%
Adjusted Per Share Value based on latest NOSH - 141,160
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 39.99 37.83 33.07 41.35 41.13 36.62 35.19 8.88%
EPS 2.16 1.62 0.99 4.39 3.66 2.82 2.00 5.25%
DPS 4.00 3.00 6.00 3.00 4.00 3.00 6.00 -23.66%
NAPS 0.2658 0.2729 0.2677 0.2644 0.2633 0.2649 0.2559 2.56%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.52 0.55 0.515 0.485 0.49 0.52 0.50 -
P/RPS 1.15 1.28 1.37 1.03 1.05 1.25 1.25 -5.40%
P/EPS 21.22 29.88 46.01 9.75 11.82 16.28 22.03 -2.46%
EY 4.71 3.35 2.17 10.26 8.46 6.14 4.54 2.47%
DY 8.72 6.18 13.20 7.01 9.25 6.54 13.60 -25.62%
P/NAPS 1.73 1.78 1.70 1.62 1.64 1.73 1.72 0.38%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 28/05/19 25/02/19 23/11/18 27/08/18 28/05/18 -
Price 0.50 0.505 0.525 0.53 0.515 0.50 0.495 -
P/RPS 1.10 1.18 1.40 1.13 1.10 1.20 1.24 -7.66%
P/EPS 20.41 27.44 46.90 10.65 12.42 15.65 21.81 -4.32%
EY 4.90 3.64 2.13 9.39 8.05 6.39 4.59 4.44%
DY 9.07 6.73 12.95 6.42 8.80 6.80 13.74 -24.16%
P/NAPS 1.66 1.63 1.73 1.77 1.73 1.67 1.71 -1.95%

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