[SCC] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 39.58%
YoY- -17.28%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 55,985 51,266 47,978 44,224 46,182 42,420 45,410 15.02%
PBT 4,469 3,295 2,290 2,496 2,122 1,741 2,580 44.37%
Tax -1,148 -808 -639 -701 -836 -792 -989 10.47%
NP 3,321 2,487 1,651 1,795 1,286 949 1,591 63.55%
-
NP to SH 3,355 2,487 1,651 1,795 1,286 949 1,591 64.66%
-
Tax Rate 25.69% 24.52% 27.90% 28.08% 39.40% 45.49% 38.33% -
Total Cost 52,664 48,779 46,327 42,429 44,896 41,471 43,819 13.07%
-
Net Worth 46,103 45,552 46,187 44,211 44,028 44,352 44,635 2.18%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 1,411 1,411 1,411 - - - - -
Div Payout % 42.07% 56.76% 85.50% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 46,103 45,552 46,187 44,211 44,028 44,352 44,635 2.18%
NOSH 141,160 141,160 141,160 141,160 141,160 141,160 141,160 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.93% 4.85% 3.44% 4.06% 2.78% 2.24% 3.50% -
ROE 7.28% 5.46% 3.57% 4.06% 2.92% 2.14% 3.56% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 39.66 36.32 33.99 31.33 32.72 30.05 32.17 15.01%
EPS 2.38 1.76 1.17 1.27 0.91 0.67 1.13 64.53%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.3266 0.3227 0.3272 0.3132 0.3119 0.3142 0.3162 2.18%
Adjusted Per Share Value based on latest NOSH - 141,160
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 34.99 32.04 29.99 27.64 28.86 26.51 28.38 15.02%
EPS 2.10 1.55 1.03 1.12 0.80 0.59 0.99 65.31%
DPS 0.88 0.88 0.88 0.00 0.00 0.00 0.00 -
NAPS 0.2881 0.2847 0.2887 0.2763 0.2752 0.2772 0.279 2.16%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.32 0.34 0.345 0.375 0.38 0.39 0.38 -
P/RPS 0.81 0.94 1.02 1.20 1.16 1.30 1.18 -22.23%
P/EPS 13.46 19.30 29.50 29.49 41.71 58.01 33.72 -45.87%
EY 7.43 5.18 3.39 3.39 2.40 1.72 2.97 84.59%
DY 3.13 2.94 2.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.05 1.05 1.20 1.22 1.24 1.20 -12.66%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 25/05/22 24/02/22 23/11/21 24/08/21 27/05/21 04/03/21 -
Price 0.36 0.36 0.37 0.365 0.38 0.39 0.37 -
P/RPS 0.91 0.99 1.09 1.17 1.16 1.30 1.15 -14.48%
P/EPS 15.15 20.43 31.64 28.70 41.71 58.01 32.83 -40.36%
EY 6.60 4.89 3.16 3.48 2.40 1.72 3.05 67.53%
DY 2.78 2.78 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.12 1.13 1.17 1.22 1.24 1.17 -4.04%

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