[SCC] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 50.64%
YoY- 162.07%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 63,917 62,696 55,985 51,266 47,978 44,224 46,182 24.11%
PBT 4,215 5,407 4,469 3,295 2,290 2,496 2,122 57.81%
Tax -1,713 -1,349 -1,148 -808 -639 -701 -836 61.11%
NP 2,502 4,058 3,321 2,487 1,651 1,795 1,286 55.65%
-
NP to SH 2,576 4,080 3,355 2,487 1,651 1,795 1,286 58.70%
-
Tax Rate 40.64% 24.95% 25.69% 24.52% 27.90% 28.08% 39.40% -
Total Cost 61,415 58,638 52,664 48,779 46,327 42,429 44,896 23.15%
-
Net Worth 47,500 47,020 46,103 45,552 46,187 44,211 44,028 5.17%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 1,411 1,411 1,411 1,411 1,411 - - -
Div Payout % 54.80% 34.60% 42.07% 56.76% 85.50% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 47,500 47,020 46,103 45,552 46,187 44,211 44,028 5.17%
NOSH 141,160 141,160 141,160 141,160 141,160 141,160 141,160 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.91% 6.47% 5.93% 4.85% 3.44% 4.06% 2.78% -
ROE 5.42% 8.68% 7.28% 5.46% 3.57% 4.06% 2.92% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 45.28 44.41 39.66 36.32 33.99 31.33 32.72 24.10%
EPS 1.82 2.89 2.38 1.76 1.17 1.27 0.91 58.53%
DPS 1.00 1.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.3365 0.3331 0.3266 0.3227 0.3272 0.3132 0.3119 5.17%
Adjusted Per Share Value based on latest NOSH - 141,160
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 39.95 39.18 34.99 32.04 29.99 27.64 28.86 24.13%
EPS 1.61 2.55 2.10 1.55 1.03 1.12 0.80 59.19%
DPS 0.88 0.88 0.88 0.88 0.88 0.00 0.00 -
NAPS 0.2969 0.2939 0.2881 0.2847 0.2887 0.2763 0.2752 5.17%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.36 0.335 0.32 0.34 0.345 0.375 0.38 -
P/RPS 0.80 0.75 0.81 0.94 1.02 1.20 1.16 -21.88%
P/EPS 19.73 11.59 13.46 19.30 29.50 29.49 41.71 -39.20%
EY 5.07 8.63 7.43 5.18 3.39 3.39 2.40 64.41%
DY 2.78 2.99 3.13 2.94 2.90 0.00 0.00 -
P/NAPS 1.07 1.01 0.98 1.05 1.05 1.20 1.22 -8.35%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 23/11/22 24/08/22 25/05/22 24/02/22 23/11/21 24/08/21 -
Price 0.36 0.32 0.36 0.36 0.37 0.365 0.38 -
P/RPS 0.80 0.72 0.91 0.99 1.09 1.17 1.16 -21.88%
P/EPS 19.73 11.07 15.15 20.43 31.64 28.70 41.71 -39.20%
EY 5.07 9.03 6.60 4.89 3.16 3.48 2.40 64.41%
DY 2.78 3.13 2.78 2.78 2.70 0.00 0.00 -
P/NAPS 1.07 0.96 1.10 1.12 1.13 1.17 1.22 -8.35%

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