[SCC] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
04-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -26.68%
YoY- -70.02%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 44,224 46,182 42,420 45,410 50,936 56,505 65,650 -23.13%
PBT 2,496 2,122 1,741 2,580 3,485 5,412 7,568 -52.23%
Tax -701 -836 -792 -989 -1,315 -1,633 -2,227 -53.69%
NP 1,795 1,286 949 1,591 2,170 3,779 5,341 -51.62%
-
NP to SH 1,795 1,286 949 1,591 2,170 3,779 5,341 -51.62%
-
Tax Rate 28.08% 39.40% 45.49% 38.33% 37.73% 30.17% 29.43% -
Total Cost 42,429 44,896 41,471 43,819 48,766 52,726 60,309 -20.88%
-
Net Worth 44,211 44,028 44,352 44,635 42,503 42,799 43,449 1.16%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - 2,399 2,399 -
Div Payout % - - - - - 63.50% 44.93% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 44,211 44,028 44,352 44,635 42,503 42,799 43,449 1.16%
NOSH 141,160 141,160 141,160 141,160 141,160 141,160 141,160 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.06% 2.78% 2.24% 3.50% 4.26% 6.69% 8.14% -
ROE 4.06% 2.92% 2.14% 3.56% 5.11% 8.83% 12.29% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 31.33 32.72 30.05 32.17 36.08 40.03 46.51 -23.13%
EPS 1.27 0.91 0.67 1.13 1.54 2.68 3.78 -51.63%
DPS 0.00 0.00 0.00 0.00 0.00 1.70 1.70 -
NAPS 0.3132 0.3119 0.3142 0.3162 0.3011 0.3032 0.3078 1.16%
Adjusted Per Share Value based on latest NOSH - 141,160
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 31.33 32.72 30.05 32.17 36.08 40.03 46.51 -23.13%
EPS 1.27 0.91 0.67 1.13 1.54 2.68 3.78 -51.63%
DPS 0.00 0.00 0.00 0.00 0.00 1.70 1.70 -
NAPS 0.3132 0.3119 0.3142 0.3162 0.3011 0.3032 0.3078 1.16%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.375 0.38 0.39 0.38 0.38 0.385 0.385 -
P/RPS 1.20 1.16 1.30 1.18 1.05 0.96 0.83 27.83%
P/EPS 29.49 41.71 58.01 33.72 24.72 14.38 10.18 103.08%
EY 3.39 2.40 1.72 2.97 4.05 6.95 9.83 -50.79%
DY 0.00 0.00 0.00 0.00 0.00 4.42 4.42 -
P/NAPS 1.20 1.22 1.24 1.20 1.26 1.27 1.25 -2.68%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 24/08/21 27/05/21 04/03/21 20/11/20 25/08/20 28/05/20 -
Price 0.365 0.38 0.39 0.37 0.385 0.40 0.40 -
P/RPS 1.17 1.16 1.30 1.15 1.07 1.00 0.86 22.75%
P/EPS 28.70 41.71 58.01 32.83 25.04 14.94 10.57 94.50%
EY 3.48 2.40 1.72 3.05 3.99 6.69 9.46 -48.62%
DY 0.00 0.00 0.00 0.00 0.00 4.25 4.25 -
P/NAPS 1.17 1.22 1.24 1.17 1.28 1.32 1.30 -6.77%

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