[SCC] QoQ TTM 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- 15.12%
YoY- 15.85%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 39,799 37,595 38,691 37,869 36,882 36,237 34,973 9.02%
PBT 7,437 6,543 6,890 6,895 6,129 6,161 6,342 11.23%
Tax -1,820 -1,610 -1,691 -1,794 -1,698 -1,721 -1,766 2.03%
NP 5,617 4,933 5,199 5,101 4,431 4,440 4,576 14.68%
-
NP to SH 5,617 4,933 5,199 5,101 4,431 4,440 4,576 14.68%
-
Tax Rate 24.47% 24.61% 24.54% 26.02% 27.70% 27.93% 27.85% -
Total Cost 34,182 32,662 33,492 32,768 32,451 31,797 30,397 8.16%
-
Net Worth 33,882 32,479 31,461 29,334 32,465 31,738 30,556 7.15%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 4,273 4,273 4,277 4,277 8,503 12,782 8,505 -36.88%
Div Payout % 76.08% 86.63% 82.27% 83.85% 191.91% 287.90% 185.87% -
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 33,882 32,479 31,461 29,334 32,465 31,738 30,556 7.15%
NOSH 42,732 42,735 42,747 42,780 42,717 42,773 42,753 -0.03%
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 14.11% 13.12% 13.44% 13.47% 12.01% 12.25% 13.08% -
ROE 16.58% 15.19% 16.52% 17.39% 13.65% 13.99% 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 93.14 87.97 90.51 88.52 86.34 84.72 81.80 9.06%
EPS 13.14 11.54 12.16 11.92 10.37 10.38 10.70 14.71%
DPS 10.00 10.00 10.00 10.00 20.00 30.00 20.00 -37.08%
NAPS 0.7929 0.76 0.736 0.6857 0.76 0.742 0.7147 7.18%
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 24.87 23.50 24.18 23.67 23.05 22.65 21.86 9.00%
EPS 3.51 3.08 3.25 3.19 2.77 2.78 2.86 14.67%
DPS 2.67 2.67 2.67 2.67 5.31 7.99 5.32 -36.92%
NAPS 0.2118 0.203 0.1966 0.1833 0.2029 0.1984 0.191 7.15%
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 1.67 1.49 1.15 1.04 1.23 0.96 1.01 39.95%
P/EPS 11.87 11.35 8.55 7.76 10.22 7.80 7.75 32.97%
EY 8.43 8.81 11.69 12.89 9.79 12.82 12.90 -24.75%
DY 6.41 7.63 9.62 10.81 18.87 37.04 24.10 -58.74%
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 1.61 1.64 1.18 1.11 1.04 1.05 0.99 38.41%
P/EPS 11.41 12.48 8.80 8.26 8.63 8.57 7.57 31.55%
EY 8.76 8.02 11.37 12.11 11.59 11.66 13.21 -24.01%
DY 6.67 6.94 9.35 10.15 22.35 33.71 24.69 -58.31%
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