[SCC] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -9.94%
YoY- -9.01%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 36,882 36,237 34,973 35,453 35,086 36,179 35,625 2.34%
PBT 6,129 6,161 6,342 5,974 6,801 7,385 7,284 -10.88%
Tax -1,698 -1,721 -1,766 -1,571 -1,899 -2,046 -2,007 -10.55%
NP 4,431 4,440 4,576 4,403 4,902 5,339 5,277 -11.00%
-
NP to SH 4,431 4,440 4,576 4,403 4,889 5,326 5,264 -10.85%
-
Tax Rate 27.70% 27.93% 27.85% 26.30% 27.92% 27.70% 27.55% -
Total Cost 32,451 31,797 30,397 31,050 30,184 30,840 30,348 4.57%
-
Net Worth 32,465 31,738 30,556 32,381 35,089 34,117 32,920 -0.92%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 8,503 12,782 8,505 11,284 7,058 2,779 2,779 110.90%
Div Payout % 191.91% 287.90% 185.87% 256.29% 144.37% 52.18% 52.79% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 32,465 31,738 30,556 32,381 35,089 34,117 32,920 -0.92%
NOSH 42,717 42,773 42,753 42,261 42,791 42,647 42,753 -0.05%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.01% 12.25% 13.08% 12.42% 13.97% 14.76% 14.81% -
ROE 13.65% 13.99% 14.98% 13.60% 13.93% 15.61% 15.99% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 86.34 84.72 81.80 83.89 81.99 84.83 83.33 2.39%
EPS 10.37 10.38 10.70 10.42 11.43 12.49 12.31 -10.81%
DPS 20.00 30.00 20.00 26.50 16.50 6.50 6.50 111.69%
NAPS 0.76 0.742 0.7147 0.7662 0.82 0.80 0.77 -0.86%
Adjusted Per Share Value based on latest NOSH - 42,261
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.05 22.65 21.86 22.16 21.93 22.61 22.27 2.32%
EPS 2.77 2.78 2.86 2.75 3.06 3.33 3.29 -10.84%
DPS 5.31 7.99 5.32 7.05 4.41 1.74 1.74 110.53%
NAPS 0.2029 0.1984 0.191 0.2024 0.2193 0.2132 0.2058 -0.94%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.06 0.81 0.83 1.09 0.86 0.69 0.85 -
P/RPS 1.23 0.96 1.01 1.30 1.05 0.81 1.02 13.30%
P/EPS 10.22 7.80 7.75 10.46 7.53 5.53 6.90 29.96%
EY 9.79 12.82 12.90 9.56 13.28 18.10 14.49 -23.02%
DY 18.87 37.04 24.10 24.31 19.19 9.42 7.65 82.66%
P/NAPS 1.39 1.09 1.16 1.42 1.05 0.86 1.10 16.89%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 25/02/13 23/11/12 24/08/12 23/05/12 27/02/12 -
Price 0.895 0.89 0.81 0.91 0.95 0.71 0.54 -
P/RPS 1.04 1.05 0.99 1.08 1.16 0.84 0.65 36.83%
P/EPS 8.63 8.57 7.57 8.73 8.32 5.69 4.39 56.99%
EY 11.59 11.66 13.21 11.45 12.03 17.59 22.80 -36.33%
DY 22.35 33.71 24.69 29.12 17.37 9.15 12.04 51.09%
P/NAPS 1.18 1.20 1.13 1.19 1.16 0.89 0.70 41.68%

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