[SCC] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -0.2%
YoY- -9.37%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 37,595 38,691 37,869 36,882 36,237 34,973 35,453 3.99%
PBT 6,543 6,890 6,895 6,129 6,161 6,342 5,974 6.25%
Tax -1,610 -1,691 -1,794 -1,698 -1,721 -1,766 -1,571 1.64%
NP 4,933 5,199 5,101 4,431 4,440 4,576 4,403 7.87%
-
NP to SH 4,933 5,199 5,101 4,431 4,440 4,576 4,403 7.87%
-
Tax Rate 24.61% 24.54% 26.02% 27.70% 27.93% 27.85% 26.30% -
Total Cost 32,662 33,492 32,768 32,451 31,797 30,397 31,050 3.43%
-
Net Worth 32,479 31,461 29,334 32,465 31,738 30,556 32,381 0.20%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 4,273 4,277 4,277 8,503 12,782 8,505 11,284 -47.68%
Div Payout % 86.63% 82.27% 83.85% 191.91% 287.90% 185.87% 256.29% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 32,479 31,461 29,334 32,465 31,738 30,556 32,381 0.20%
NOSH 42,735 42,747 42,780 42,717 42,773 42,753 42,261 0.74%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 13.12% 13.44% 13.47% 12.01% 12.25% 13.08% 12.42% -
ROE 15.19% 16.52% 17.39% 13.65% 13.99% 14.98% 13.60% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 87.97 90.51 88.52 86.34 84.72 81.80 83.89 3.21%
EPS 11.54 12.16 11.92 10.37 10.38 10.70 10.42 7.04%
DPS 10.00 10.00 10.00 20.00 30.00 20.00 26.50 -47.81%
NAPS 0.76 0.736 0.6857 0.76 0.742 0.7147 0.7662 -0.54%
Adjusted Per Share Value based on latest NOSH - 42,717
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.50 24.18 23.67 23.05 22.65 21.86 22.16 3.99%
EPS 3.08 3.25 3.19 2.77 2.78 2.86 2.75 7.85%
DPS 2.67 2.67 2.67 5.31 7.99 5.32 7.05 -47.68%
NAPS 0.203 0.1966 0.1833 0.2029 0.1984 0.191 0.2024 0.19%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.31 1.04 0.925 1.06 0.81 0.83 1.09 -
P/RPS 1.49 1.15 1.04 1.23 0.96 1.01 1.30 9.52%
P/EPS 11.35 8.55 7.76 10.22 7.80 7.75 10.46 5.60%
EY 8.81 11.69 12.89 9.79 12.82 12.90 9.56 -5.30%
DY 7.63 9.62 10.81 18.87 37.04 24.10 24.31 -53.84%
P/NAPS 1.72 1.41 1.35 1.39 1.09 1.16 1.42 13.64%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 25/02/14 25/11/13 26/08/13 27/05/13 25/02/13 23/11/12 -
Price 1.44 1.07 0.985 0.895 0.89 0.81 0.91 -
P/RPS 1.64 1.18 1.11 1.04 1.05 0.99 1.08 32.14%
P/EPS 12.48 8.80 8.26 8.63 8.57 7.57 8.73 26.92%
EY 8.02 11.37 12.11 11.59 11.66 13.21 11.45 -21.14%
DY 6.94 9.35 10.15 22.35 33.71 24.69 29.12 -61.59%
P/NAPS 1.89 1.45 1.44 1.18 1.20 1.13 1.19 36.16%

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