[SCC] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 60.04%
YoY- 13.84%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 47,984 30,263 13,227 66,159 49,352 29,296 14,075 126.34%
PBT 4,158 2,237 752 9,600 6,055 3,188 1,169 132.83%
Tax -1,564 -938 -357 -2,576 -1,666 -933 -368 162.14%
NP 2,594 1,299 395 7,024 4,389 2,255 801 118.73%
-
NP to SH 2,594 1,299 395 7,024 4,389 2,255 801 118.73%
-
Tax Rate 37.61% 41.93% 47.47% 26.83% 27.51% 29.27% 31.48% -
Total Cost 45,390 28,964 12,832 59,135 44,963 27,041 13,274 126.80%
-
Net Worth 42,531 43,661 42,828 42,305 42,122 42,390 40,936 2.57%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 4,799 2,399 2,399 4,799 4,799 2,399 2,399 58.69%
Div Payout % 185.02% 184.74% 607.53% 68.33% 109.35% 106.42% 299.59% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 42,531 43,661 42,828 42,305 42,122 42,390 40,936 2.57%
NOSH 141,160 141,160 141,160 141,160 141,160 141,160 141,160 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.41% 4.29% 2.99% 10.62% 8.89% 7.70% 5.69% -
ROE 6.10% 2.98% 0.92% 16.60% 10.42% 5.32% 1.96% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 33.99 21.44 9.37 46.87 34.96 20.75 9.97 126.34%
EPS 1.84 0.92 0.28 4.98 3.11 1.60 0.57 118.26%
DPS 3.40 1.70 1.70 3.40 3.40 1.70 1.70 58.67%
NAPS 0.3013 0.3093 0.3034 0.2997 0.2984 0.3003 0.29 2.57%
Adjusted Per Share Value based on latest NOSH - 141,160
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 29.99 18.91 8.27 41.35 30.85 18.31 8.80 126.29%
EPS 1.62 0.81 0.25 4.39 2.74 1.41 0.50 118.80%
DPS 3.00 1.50 1.50 3.00 3.00 1.50 1.50 58.67%
NAPS 0.2658 0.2729 0.2677 0.2644 0.2633 0.2649 0.2559 2.56%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.52 0.55 0.515 0.485 0.49 0.52 0.50 -
P/RPS 1.53 2.57 5.50 1.03 1.40 2.51 5.01 -54.61%
P/EPS 28.30 59.77 184.05 9.75 15.76 32.55 88.12 -53.07%
EY 3.53 1.67 0.54 10.26 6.35 3.07 1.13 113.54%
DY 6.54 3.09 3.30 7.01 6.94 3.27 3.40 54.60%
P/NAPS 1.73 1.78 1.70 1.62 1.64 1.73 1.72 0.38%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 28/05/19 25/02/19 23/11/18 27/08/18 28/05/18 -
Price 0.50 0.505 0.525 0.53 0.515 0.50 0.495 -
P/RPS 1.47 2.36 5.60 1.13 1.47 2.41 4.96 -55.51%
P/EPS 27.21 54.88 187.62 10.65 16.56 31.30 87.23 -53.97%
EY 3.68 1.82 0.53 9.39 6.04 3.19 1.15 116.99%
DY 6.80 3.37 3.24 6.42 6.60 3.40 3.43 57.74%
P/NAPS 1.66 1.63 1.73 1.77 1.73 1.67 1.71 -1.95%

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