[SCC] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -15.71%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 35,624 34,125 35,022 32,788 19,167 11,684 806 1141.48%
PBT 7,210 6,498 6,834 6,700 7,127 5,477 6,454 7.64%
Tax -2,006 -1,989 -1,788 -1,716 -1,214 -378 -42 1207.16%
NP 5,204 4,509 5,046 4,984 5,913 5,098 6,412 -12.95%
-
NP to SH 5,204 4,509 5,046 4,984 5,913 5,098 6,412 -12.95%
-
Tax Rate 27.82% 30.61% 26.16% 25.61% 17.03% 6.90% 0.65% -
Total Cost 30,420 29,616 29,976 27,804 13,254 6,585 -5,606 -
-
Net Worth 32,925 31,169 31,320 22,827 19,521 9,038 1,479 686.89%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,779 - - - 1,414 185 - -
Div Payout % 53.41% - - - 23.92% 3.64% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 32,925 31,169 31,320 22,827 19,521 9,038 1,479 686.89%
NOSH 42,760 42,756 41,771 31,704 28,291 13,905 2,466 566.45%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 14.61% 13.21% 14.41% 15.20% 30.85% 43.64% 795.53% -
ROE 15.81% 14.47% 16.11% 21.83% 30.29% 56.41% 433.33% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 83.31 79.81 83.84 103.42 67.75 84.02 32.68 86.29%
EPS 12.17 10.55 12.08 15.72 20.90 36.67 260.00 -86.93%
DPS 6.50 0.00 0.00 0.00 5.00 1.33 0.00 -
NAPS 0.77 0.729 0.7498 0.72 0.69 0.65 0.60 18.03%
Adjusted Per Share Value based on latest NOSH - 42,817
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 22.27 21.33 21.89 20.49 11.98 7.30 0.50 1147.85%
EPS 3.25 2.82 3.15 3.12 3.70 3.19 4.01 -13.03%
DPS 1.74 0.00 0.00 0.00 0.88 0.12 0.00 -
NAPS 0.2058 0.1948 0.1958 0.1427 0.122 0.0565 0.0092 689.42%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 - -
Price 0.85 0.535 0.575 0.53 0.51 0.57 0.00 -
P/RPS 1.02 0.67 0.69 0.51 0.75 0.68 0.00 -
P/EPS 6.98 5.07 4.76 3.37 2.44 1.55 0.00 -
EY 14.32 19.71 21.01 29.66 40.98 64.33 0.00 -
DY 7.65 0.00 0.00 0.00 9.80 2.34 0.00 -
P/NAPS 1.10 0.73 0.77 0.74 0.74 0.88 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 23/11/11 24/08/11 27/05/11 24/02/11 25/11/10 27/08/10 -
Price 0.54 0.58 0.52 0.53 0.52 0.56 0.57 -
P/RPS 0.65 0.73 0.62 0.51 0.77 0.67 1.74 -48.03%
P/EPS 4.44 5.50 4.30 3.37 2.49 1.53 0.22 637.21%
EY 22.54 18.18 23.23 29.66 40.19 65.48 456.14 -86.46%
DY 12.04 0.00 0.00 0.00 9.62 2.38 0.00 -
P/NAPS 0.70 0.80 0.69 0.74 0.75 0.86 0.95 -18.37%

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