[SCC] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 51.42%
YoY- 21.25%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 19,989 8,919 38,692 28,319 18,881 10,015 34,973 -31.19%
PBT 3,270 1,248 6,889 4,118 2,722 1,595 6,342 -35.77%
Tax -846 -342 -1,691 -1,082 -717 -423 -1,766 -38.85%
NP 2,424 906 5,198 3,036 2,005 1,172 4,576 -34.60%
-
NP to SH 2,424 906 5,198 3,036 2,005 1,172 4,576 -34.60%
-
Tax Rate 25.87% 27.40% 24.55% 26.27% 26.34% 26.52% 27.85% -
Total Cost 17,565 8,013 33,494 25,283 16,876 8,843 30,397 -30.69%
-
Net Worth 33,897 32,479 31,638 29,320 32,490 31,738 30,552 7.19%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 4,275 4,273 4,275 4,276 - 4,277 4,275 0.00%
Div Payout % 176.37% 471.70% 82.25% 140.85% - 364.96% 93.43% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 33,897 32,479 31,638 29,320 32,490 31,738 30,552 7.19%
NOSH 42,751 42,735 42,754 42,760 42,750 42,773 42,754 -0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.13% 10.16% 13.43% 10.72% 10.62% 11.70% 13.08% -
ROE 7.15% 2.79% 16.43% 10.35% 6.17% 3.69% 14.98% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 46.76 20.87 90.50 66.23 44.17 23.41 81.80 -31.19%
EPS 5.67 2.12 12.16 7.10 4.69 2.74 10.70 -34.59%
DPS 10.00 10.00 10.00 10.00 0.00 10.00 10.00 0.00%
NAPS 0.7929 0.76 0.74 0.6857 0.76 0.742 0.7146 7.19%
Adjusted Per Share Value based on latest NOSH - 42,780
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.49 5.57 24.18 17.70 11.80 6.26 21.86 -31.21%
EPS 1.52 0.57 3.25 1.90 1.25 0.73 2.86 -34.46%
DPS 2.67 2.67 2.67 2.67 0.00 2.67 2.67 0.00%
NAPS 0.2119 0.203 0.1977 0.1833 0.2031 0.1984 0.191 7.18%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.56 1.31 1.04 0.925 1.06 0.81 0.83 -
P/RPS 3.34 6.28 1.15 1.40 2.40 3.46 1.01 122.45%
P/EPS 27.51 61.79 8.55 13.03 22.60 29.56 7.75 133.23%
EY 3.63 1.62 11.69 7.68 4.42 3.38 12.90 -57.15%
DY 6.41 7.63 9.62 10.81 0.00 12.35 12.05 -34.42%
P/NAPS 1.97 1.72 1.41 1.35 1.39 1.09 1.16 42.48%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 25/02/14 25/11/13 26/08/13 27/05/13 25/02/13 -
Price 1.50 1.44 1.07 0.985 0.895 0.89 0.81 -
P/RPS 3.21 6.90 1.18 1.49 2.03 3.80 0.99 119.54%
P/EPS 26.46 67.92 8.80 13.87 19.08 32.48 7.57 130.84%
EY 3.78 1.47 11.36 7.21 5.24 3.08 13.21 -56.67%
DY 6.67 6.94 9.35 10.15 0.00 11.24 12.35 -33.75%
P/NAPS 1.89 1.89 1.45 1.44 1.18 1.20 1.13 41.03%

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