[SCC] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 8.78%
YoY- -0.53%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 35,453 35,086 36,179 35,625 36,515 36,791 27,880 17.32%
PBT 5,974 6,801 7,385 7,284 7,293 6,718 8,202 -19.00%
Tax -1,571 -1,899 -2,046 -2,007 -2,441 -2,107 -1,664 -3.75%
NP 4,403 4,902 5,339 5,277 4,852 4,611 6,538 -23.11%
-
NP to SH 4,403 4,889 5,326 5,264 4,839 4,611 6,538 -23.11%
-
Tax Rate 26.30% 27.92% 27.70% 27.55% 33.47% 31.36% 20.29% -
Total Cost 31,050 30,184 30,840 30,348 31,663 32,180 21,342 28.30%
-
Net Worth 32,381 35,089 34,117 32,920 31,191 32,073 30,828 3.32%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 11,284 7,058 2,779 2,779 1,705 2,092 2,092 206.62%
Div Payout % 256.29% 144.37% 52.18% 52.79% 35.24% 45.37% 32.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 32,381 35,089 34,117 32,920 31,191 32,073 30,828 3.32%
NOSH 42,261 42,791 42,647 42,753 42,786 42,775 42,817 -0.86%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.42% 13.97% 14.76% 14.81% 13.29% 12.53% 23.45% -
ROE 13.60% 13.93% 15.61% 15.99% 15.51% 14.38% 21.21% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 83.89 81.99 84.83 83.33 85.34 86.01 65.11 18.35%
EPS 10.42 11.43 12.49 12.31 11.31 10.78 15.27 -22.43%
DPS 26.50 16.50 6.50 6.50 4.00 4.89 4.89 207.57%
NAPS 0.7662 0.82 0.80 0.77 0.729 0.7498 0.72 4.22%
Adjusted Per Share Value based on latest NOSH - 42,753
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 25.12 24.86 25.63 25.24 25.87 26.06 19.75 17.33%
EPS 3.12 3.46 3.77 3.73 3.43 3.27 4.63 -23.08%
DPS 7.99 5.00 1.97 1.97 1.21 1.48 1.48 206.80%
NAPS 0.2294 0.2486 0.2417 0.2332 0.221 0.2272 0.2184 3.32%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.09 0.86 0.69 0.85 0.535 0.575 0.53 -
P/RPS 1.30 1.05 0.81 1.02 0.63 0.67 0.81 36.96%
P/EPS 10.46 7.53 5.53 6.90 4.73 5.33 3.47 108.25%
EY 9.56 13.28 18.10 14.49 21.14 18.75 28.81 -51.97%
DY 24.31 19.19 9.42 7.65 7.48 8.51 9.22 90.51%
P/NAPS 1.42 1.05 0.86 1.10 0.73 0.77 0.74 54.23%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 24/08/12 23/05/12 27/02/12 23/11/11 24/08/11 27/05/11 -
Price 0.91 0.95 0.71 0.54 0.58 0.52 0.53 -
P/RPS 1.08 1.16 0.84 0.65 0.68 0.60 0.81 21.07%
P/EPS 8.73 8.32 5.69 4.39 5.13 4.82 3.47 84.66%
EY 11.45 12.03 17.59 22.80 19.50 20.73 28.81 -45.85%
DY 29.12 17.37 9.15 12.04 6.90 9.41 9.22 114.81%
P/NAPS 1.19 1.16 0.89 0.70 0.80 0.69 0.74 37.14%

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