[SCC] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 3.75%
YoY- 5.04%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 66,795 62,800 63,389 63,860 62,369 60,476 60,760 6.51%
PBT 9,763 8,989 8,098 8,371 8,074 6,843 8,151 12.77%
Tax -2,296 -2,113 -1,956 -2,116 -2,045 -1,880 -2,827 -12.93%
NP 7,467 6,876 6,142 6,255 6,029 4,963 5,324 25.27%
-
NP to SH 7,467 6,876 6,142 6,255 6,029 4,963 5,324 25.27%
-
Tax Rate 23.52% 23.51% 24.15% 25.28% 25.33% 27.47% 34.68% -
Total Cost 59,328 55,924 57,247 57,605 56,340 55,513 55,436 4.62%
-
Net Worth 42,122 42,390 40,936 42,503 39,581 38,125 0 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 4,799 4,658 4,658 4,397 4,397 4,268 4,268 8.12%
Div Payout % 64.28% 67.75% 75.84% 70.30% 72.94% 86.00% 80.17% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 42,122 42,390 40,936 42,503 39,581 38,125 0 -
NOSH 141,160 141,160 141,160 141,160 141,160 42,857 42,776 121.49%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 11.18% 10.95% 9.69% 9.79% 9.67% 8.21% 8.76% -
ROE 17.73% 16.22% 15.00% 14.72% 15.23% 13.02% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 47.32 44.49 44.91 45.24 44.18 141.11 142.04 -51.91%
EPS 5.29 4.87 4.35 4.43 4.27 11.58 12.45 -43.45%
DPS 3.40 3.30 3.30 3.12 3.12 10.00 10.00 -51.25%
NAPS 0.2984 0.3003 0.29 0.3011 0.2804 0.8896 0.00 -
Adjusted Per Share Value based on latest NOSH - 141,160
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 41.75 39.25 39.62 39.91 38.98 37.80 37.98 6.50%
EPS 4.67 4.30 3.84 3.91 3.77 3.10 3.33 25.26%
DPS 3.00 2.91 2.91 2.75 2.75 2.67 2.67 8.07%
NAPS 0.2633 0.2649 0.2559 0.2656 0.2474 0.2383 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.49 0.52 0.50 0.51 0.60 2.24 1.78 -
P/RPS 1.04 1.17 1.11 1.13 1.36 1.59 1.25 -11.52%
P/EPS 9.26 10.68 11.49 11.51 14.05 19.34 14.30 -25.13%
EY 10.80 9.37 8.70 8.69 7.12 5.17 6.99 33.61%
DY 6.94 6.35 6.60 6.11 5.19 4.46 5.62 15.08%
P/NAPS 1.64 1.73 1.72 1.69 2.14 2.52 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 27/08/18 28/05/18 23/02/18 24/11/17 25/08/17 29/05/17 -
Price 0.515 0.50 0.495 0.565 0.50 0.58 2.20 -
P/RPS 1.09 1.12 1.10 1.25 1.13 0.41 1.55 -20.90%
P/EPS 9.74 10.26 11.38 12.75 11.71 5.01 17.68 -32.77%
EY 10.27 9.74 8.79 7.84 8.54 19.97 5.66 48.71%
DY 6.60 6.60 6.67 5.51 6.23 17.24 4.55 28.11%
P/NAPS 1.73 1.67 1.71 1.88 1.78 0.65 0.00 -

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