[SCC] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 11.95%
YoY- 38.55%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 65,311 66,159 66,795 62,800 63,389 63,860 62,369 3.12%
PBT 9,182 9,599 9,763 8,989 8,098 8,371 8,074 8.95%
Tax -2,564 -2,575 -2,296 -2,113 -1,956 -2,116 -2,045 16.29%
NP 6,618 7,024 7,467 6,876 6,142 6,255 6,029 6.41%
-
NP to SH 6,618 7,024 7,467 6,876 6,142 6,255 6,029 6.41%
-
Tax Rate 27.92% 26.83% 23.52% 23.51% 24.15% 25.28% 25.33% -
Total Cost 58,693 59,135 59,328 55,924 57,247 57,605 56,340 2.76%
-
Net Worth 42,828 42,305 42,122 42,390 40,936 42,503 39,581 5.40%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 4,799 4,799 4,799 4,658 4,658 4,397 4,397 6.01%
Div Payout % 72.52% 68.33% 64.28% 67.75% 75.84% 70.30% 72.94% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 42,828 42,305 42,122 42,390 40,936 42,503 39,581 5.40%
NOSH 141,160 141,160 141,160 141,160 141,160 141,160 141,160 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 10.13% 10.62% 11.18% 10.95% 9.69% 9.79% 9.67% -
ROE 15.45% 16.60% 17.73% 16.22% 15.00% 14.72% 15.23% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 46.27 46.87 47.32 44.49 44.91 45.24 44.18 3.13%
EPS 4.69 4.98 5.29 4.87 4.35 4.43 4.27 6.46%
DPS 3.40 3.40 3.40 3.30 3.30 3.12 3.12 5.90%
NAPS 0.3034 0.2997 0.2984 0.3003 0.29 0.3011 0.2804 5.40%
Adjusted Per Share Value based on latest NOSH - 141,160
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 46.27 46.87 47.32 44.49 44.91 45.24 44.18 3.13%
EPS 4.69 4.98 5.29 4.87 4.35 4.43 4.27 6.46%
DPS 3.40 3.40 3.40 3.30 3.30 3.12 3.12 5.90%
NAPS 0.3034 0.2997 0.2984 0.3003 0.29 0.3011 0.2804 5.40%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.515 0.485 0.49 0.52 0.50 0.51 0.60 -
P/RPS 1.11 1.03 1.04 1.17 1.11 1.13 1.36 -12.67%
P/EPS 10.98 9.75 9.26 10.68 11.49 11.51 14.05 -15.16%
EY 9.10 10.26 10.80 9.37 8.70 8.69 7.12 17.78%
DY 6.60 7.01 6.94 6.35 6.60 6.11 5.19 17.39%
P/NAPS 1.70 1.62 1.64 1.73 1.72 1.69 2.14 -14.23%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 25/02/19 23/11/18 27/08/18 28/05/18 23/02/18 24/11/17 -
Price 0.525 0.53 0.515 0.50 0.495 0.565 0.50 -
P/RPS 1.13 1.13 1.09 1.12 1.10 1.25 1.13 0.00%
P/EPS 11.20 10.65 9.74 10.26 11.38 12.75 11.71 -2.92%
EY 8.93 9.39 10.27 9.74 8.79 7.84 8.54 3.02%
DY 6.48 6.42 6.60 6.60 6.67 5.51 6.23 2.66%
P/NAPS 1.73 1.77 1.73 1.67 1.71 1.88 1.78 -1.88%

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