[SCC] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -3.03%
YoY- 2.66%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 60,646 62,562 65,508 66,640 60,373 57,437 56,292 5.06%
PBT 8,736 7,337 9,282 8,816 8,771 6,960 7,758 8.19%
Tax -1,959 -2,293 -4,110 -2,636 -2,398 -2,405 -2,586 -16.82%
NP 6,777 5,044 5,172 6,180 6,373 4,554 5,172 19.64%
-
NP to SH 6,777 5,044 5,172 6,180 6,373 4,554 5,172 19.64%
-
Tax Rate 22.42% 31.25% 44.28% 29.90% 27.34% 34.55% 33.33% -
Total Cost 53,869 57,518 60,336 60,460 54,000 52,882 51,120 3.53%
-
Net Worth 11,656 37,594 0 37,662 35,928 32,920 36,357 -52.99%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 42 5,699 4,272 8,559 4,277 5,700 8,548 -97.06%
Div Payout % 0.63% 112.99% 82.61% 138.50% 67.11% 125.16% 165.29% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 11,656 37,594 0 37,662 35,928 32,920 36,357 -52.99%
NOSH 42,775 42,745 42,726 42,797 42,771 42,753 42,743 0.04%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.17% 8.06% 7.90% 9.27% 10.56% 7.93% 9.19% -
ROE 58.14% 13.42% 0.00% 16.41% 17.74% 13.84% 14.23% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 141.78 146.36 153.32 155.71 141.15 134.35 131.70 5.01%
EPS 4.80 11.80 12.10 14.44 14.90 10.65 12.10 -45.85%
DPS 0.10 13.33 10.00 20.00 10.00 13.33 20.00 -97.02%
NAPS 0.2725 0.8795 0.00 0.88 0.84 0.77 0.8506 -53.01%
Adjusted Per Share Value based on latest NOSH - 42,797
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 42.96 44.32 46.41 47.21 42.77 40.69 39.88 5.06%
EPS 4.80 3.57 3.66 4.38 4.51 3.23 3.66 19.71%
DPS 0.03 4.04 3.03 6.06 3.03 4.04 6.06 -97.04%
NAPS 0.0826 0.2663 0.00 0.2668 0.2545 0.2332 0.2576 -52.99%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.72 1.84 1.93 1.80 1.83 1.88 2.60 -
P/RPS 1.21 1.26 1.26 1.16 1.30 1.40 1.97 -27.63%
P/EPS 10.86 15.59 15.94 12.47 12.28 17.65 21.49 -36.42%
EY 9.21 6.41 6.27 8.02 8.14 5.67 4.65 57.38%
DY 0.06 7.25 5.18 11.11 5.46 7.09 7.69 -96.00%
P/NAPS 6.31 2.09 0.00 2.05 2.18 2.44 3.06 61.65%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 01/03/17 24/11/16 25/08/16 26/05/16 24/02/16 24/11/15 25/08/15 -
Price 1.73 1.75 1.87 2.07 1.80 1.85 1.90 -
P/RPS 1.22 1.20 1.22 1.33 1.28 1.38 1.44 -10.41%
P/EPS 10.92 14.83 15.45 14.34 12.08 17.37 15.70 -21.41%
EY 9.16 6.74 6.47 6.98 8.28 5.76 6.37 27.26%
DY 0.06 7.62 5.35 9.66 5.56 7.21 10.53 -96.75%
P/NAPS 6.35 1.99 0.00 2.35 2.14 2.40 2.23 100.26%

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