[SCC] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -8.43%
YoY- 66.11%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 60,373 57,437 56,292 55,728 42,246 41,074 39,978 31.52%
PBT 8,771 6,960 7,758 8,936 9,015 7,073 6,540 21.54%
Tax -2,398 -2,405 -2,586 -2,916 -2,441 -1,878 -1,692 26.09%
NP 6,373 4,554 5,172 6,020 6,574 5,194 4,848 19.94%
-
NP to SH 6,373 4,554 5,172 6,020 6,574 5,194 4,848 19.94%
-
Tax Rate 27.34% 34.55% 33.33% 32.63% 27.08% 26.55% 25.87% -
Total Cost 54,000 52,882 51,120 49,708 35,672 35,880 35,130 33.08%
-
Net Worth 35,928 32,920 36,357 35,294 33,772 31,219 33,897 3.94%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 4,277 5,700 8,548 17,102 4,275 5,702 8,550 -36.90%
Div Payout % 67.11% 125.16% 165.29% 284.09% 65.03% 109.77% 176.37% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 35,928 32,920 36,357 35,294 33,772 31,219 33,897 3.94%
NOSH 42,771 42,753 42,743 42,755 42,750 42,766 42,751 0.03%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.56% 7.93% 9.19% 10.80% 15.56% 12.65% 12.13% -
ROE 17.74% 13.84% 14.23% 17.06% 19.47% 16.64% 14.30% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 141.15 134.35 131.70 130.34 98.82 96.04 93.51 31.48%
EPS 14.90 10.65 12.10 14.08 15.37 12.15 11.34 19.90%
DPS 10.00 13.33 20.00 40.00 10.00 13.33 20.00 -36.92%
NAPS 0.84 0.77 0.8506 0.8255 0.79 0.73 0.7929 3.91%
Adjusted Per Share Value based on latest NOSH - 42,755
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 37.73 35.90 35.18 34.83 26.40 25.67 24.99 31.50%
EPS 3.98 2.85 3.23 3.76 4.11 3.25 3.03 19.87%
DPS 2.67 3.56 5.34 10.69 2.67 3.56 5.34 -36.92%
NAPS 0.2246 0.2058 0.2272 0.2206 0.2111 0.1951 0.2119 3.94%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.83 1.88 2.60 1.93 1.27 1.49 1.56 -
P/RPS 1.30 1.40 1.97 1.48 1.29 1.55 1.67 -15.33%
P/EPS 12.28 17.65 21.49 13.71 8.26 12.27 13.76 -7.28%
EY 8.14 5.67 4.65 7.30 12.11 8.15 7.27 7.80%
DY 5.46 7.09 7.69 20.73 7.87 8.95 12.82 -43.30%
P/NAPS 2.18 2.44 3.06 2.34 1.61 2.04 1.97 6.96%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 24/11/15 25/08/15 25/05/15 25/02/15 24/11/14 26/08/14 -
Price 1.80 1.85 1.90 2.35 1.47 1.28 1.50 -
P/RPS 1.28 1.38 1.44 1.80 1.49 1.33 1.60 -13.78%
P/EPS 12.08 17.37 15.70 16.69 9.56 10.54 13.23 -5.86%
EY 8.28 5.76 6.37 5.99 10.46 9.49 7.56 6.23%
DY 5.56 7.21 10.53 17.02 6.80 10.42 13.33 -44.08%
P/NAPS 2.14 2.40 2.23 2.85 1.86 1.75 1.89 8.60%

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