[SCC] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 167.55%
YoY- 20.9%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 13,932 42,246 30,806 19,989 8,919 38,692 28,319 -37.70%
PBT 2,234 9,015 5,305 3,270 1,248 6,889 4,118 -33.50%
Tax -729 -2,441 -1,409 -846 -342 -1,691 -1,082 -23.16%
NP 1,505 6,574 3,896 2,424 906 5,198 3,036 -37.39%
-
NP to SH 1,505 6,574 3,896 2,424 906 5,198 3,036 -37.39%
-
Tax Rate 32.63% 27.08% 26.56% 25.87% 27.40% 24.55% 26.27% -
Total Cost 12,427 35,672 26,910 17,565 8,013 33,494 25,283 -37.74%
-
Net Worth 35,294 33,772 31,219 33,897 32,479 31,638 29,320 13.17%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 4,275 4,275 4,276 4,275 4,273 4,275 4,276 -0.01%
Div Payout % 284.09% 65.03% 109.77% 176.37% 471.70% 82.25% 140.85% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 35,294 33,772 31,219 33,897 32,479 31,638 29,320 13.17%
NOSH 42,755 42,750 42,766 42,751 42,735 42,754 42,760 -0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.80% 15.56% 12.65% 12.13% 10.16% 13.43% 10.72% -
ROE 4.26% 19.47% 12.48% 7.15% 2.79% 16.43% 10.35% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 32.59 98.82 72.03 46.76 20.87 90.50 66.23 -37.69%
EPS 3.52 15.37 9.11 5.67 2.12 12.16 7.10 -37.38%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 0.8255 0.79 0.73 0.7929 0.76 0.74 0.6857 13.18%
Adjusted Per Share Value based on latest NOSH - 42,732
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 9.87 29.93 21.82 14.16 6.32 27.41 20.06 -37.70%
EPS 1.07 4.66 2.76 1.72 0.64 3.68 2.15 -37.22%
DPS 3.03 3.03 3.03 3.03 3.03 3.03 3.03 0.00%
NAPS 0.25 0.2393 0.2212 0.2401 0.2301 0.2241 0.2077 13.16%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.93 1.27 1.49 1.56 1.31 1.04 0.925 -
P/RPS 5.92 1.29 2.07 3.34 6.28 1.15 1.40 161.72%
P/EPS 54.83 8.26 16.36 27.51 61.79 8.55 13.03 160.87%
EY 1.82 12.11 6.11 3.63 1.62 11.69 7.68 -61.73%
DY 5.18 7.87 6.71 6.41 7.63 9.62 10.81 -38.79%
P/NAPS 2.34 1.61 2.04 1.97 1.72 1.41 1.35 44.34%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 25/02/15 24/11/14 26/08/14 27/05/14 25/02/14 25/11/13 -
Price 2.35 1.47 1.28 1.50 1.44 1.07 0.985 -
P/RPS 7.21 1.49 1.78 3.21 6.90 1.18 1.49 186.36%
P/EPS 66.76 9.56 14.05 26.46 67.92 8.80 13.87 185.34%
EY 1.50 10.46 7.12 3.78 1.47 11.36 7.21 -64.92%
DY 4.26 6.80 7.81 6.67 6.94 9.35 10.15 -43.97%
P/NAPS 2.85 1.86 1.75 1.89 1.89 1.45 1.44 57.70%

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