[SCC] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -77.51%
YoY- -50.69%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 65,173 63,978 60,526 52,908 66,159 65,802 58,592 7.33%
PBT 7,547 5,544 4,474 3,008 9,600 8,073 6,376 11.86%
Tax -2,240 -2,085 -1,876 -1,428 -2,576 -2,221 -1,866 12.91%
NP 5,307 3,458 2,598 1,580 7,024 5,852 4,510 11.42%
-
NP to SH 5,307 3,458 2,598 1,580 7,024 5,852 4,510 11.42%
-
Tax Rate 29.68% 37.61% 41.93% 47.47% 26.83% 27.51% 29.27% -
Total Cost 59,866 60,520 57,928 51,328 59,135 59,950 54,082 6.98%
-
Net Worth 42,912 42,531 43,661 42,828 42,305 42,122 42,390 0.81%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 4,799 6,399 4,799 9,598 4,799 6,399 4,799 0.00%
Div Payout % 90.44% 185.02% 184.74% 607.53% 68.33% 109.35% 106.42% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 42,912 42,531 43,661 42,828 42,305 42,122 42,390 0.81%
NOSH 141,160 141,160 141,160 141,160 141,160 141,160 141,160 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.14% 5.41% 4.29% 2.99% 10.62% 8.89% 7.70% -
ROE 12.37% 8.13% 5.95% 3.69% 16.60% 13.89% 10.64% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 46.17 45.32 42.88 37.48 46.87 46.62 41.51 7.32%
EPS 3.76 2.45 1.84 1.12 4.98 4.15 3.20 11.31%
DPS 3.40 4.53 3.40 6.80 3.40 4.53 3.40 0.00%
NAPS 0.304 0.3013 0.3093 0.3034 0.2997 0.2984 0.3003 0.81%
Adjusted Per Share Value based on latest NOSH - 141,160
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 46.17 45.32 42.88 37.48 46.87 46.62 41.51 7.32%
EPS 3.76 2.45 1.84 1.12 4.98 4.15 3.20 11.31%
DPS 3.40 4.53 3.40 6.80 3.40 4.53 3.40 0.00%
NAPS 0.304 0.3013 0.3093 0.3034 0.2997 0.2984 0.3003 0.81%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.485 0.52 0.55 0.515 0.485 0.49 0.52 -
P/RPS 1.05 1.15 1.28 1.37 1.03 1.05 1.25 -10.94%
P/EPS 12.90 21.22 29.88 46.01 9.75 11.82 16.28 -14.33%
EY 7.75 4.71 3.35 2.17 10.26 8.46 6.14 16.74%
DY 7.01 8.72 6.18 13.20 7.01 9.25 6.54 4.72%
P/NAPS 1.60 1.73 1.78 1.70 1.62 1.64 1.73 -5.06%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 21/11/19 22/08/19 28/05/19 25/02/19 23/11/18 27/08/18 -
Price 0.47 0.50 0.505 0.525 0.53 0.515 0.50 -
P/RPS 1.02 1.10 1.18 1.40 1.13 1.10 1.20 -10.24%
P/EPS 12.50 20.41 27.44 46.90 10.65 12.42 15.65 -13.87%
EY 8.00 4.90 3.64 2.13 9.39 8.05 6.39 16.11%
DY 7.23 9.07 6.73 12.95 6.42 8.80 6.80 4.16%
P/NAPS 1.55 1.66 1.63 1.73 1.77 1.73 1.67 -4.83%

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