[SCC] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 33.77%
YoY- 20.9%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 60,712 65,508 56,292 39,978 37,762 33,944 35,022 9.59%
PBT 5,140 9,282 7,758 6,540 5,444 5,870 6,834 -4.63%
Tax -1,872 -4,110 -2,586 -1,692 -1,434 -1,568 -1,788 0.76%
NP 3,268 5,172 5,172 4,848 4,010 4,302 5,046 -6.97%
-
NP to SH 3,268 5,172 5,172 4,848 4,010 4,298 5,046 -6.97%
-
Tax Rate 36.42% 44.28% 33.33% 25.87% 26.34% 26.71% 26.16% -
Total Cost 57,444 60,336 51,120 35,130 33,752 29,642 29,976 11.43%
-
Net Worth 38,052 0 36,357 33,897 32,490 35,033 31,320 3.29%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 4,277 4,272 8,548 8,550 - 8,544 - -
Div Payout % 130.89% 82.61% 165.29% 176.37% - 198.81% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 38,052 0 36,357 33,897 32,490 35,033 31,320 3.29%
NOSH 42,774 42,726 42,743 42,751 42,750 42,723 41,771 0.39%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.38% 7.90% 9.19% 12.13% 10.62% 12.67% 14.41% -
ROE 8.59% 0.00% 14.23% 14.30% 12.34% 12.27% 16.11% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 141.93 153.32 131.70 93.51 88.33 79.45 83.84 9.16%
EPS 7.64 12.10 12.10 11.34 9.38 10.06 12.08 -7.34%
DPS 10.00 10.00 20.00 20.00 0.00 20.00 0.00 -
NAPS 0.8896 0.00 0.8506 0.7929 0.76 0.82 0.7498 2.88%
Adjusted Per Share Value based on latest NOSH - 42,732
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 37.95 40.94 35.18 24.99 23.60 21.22 21.89 9.59%
EPS 2.04 3.23 3.23 3.03 2.51 2.69 3.15 -6.97%
DPS 2.67 2.67 5.34 5.34 0.00 5.34 0.00 -
NAPS 0.2378 0.00 0.2272 0.2119 0.2031 0.219 0.1958 3.28%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.24 1.93 2.60 1.56 1.06 0.86 0.575 -
P/RPS 1.58 1.26 1.97 1.67 1.20 1.08 0.69 14.79%
P/EPS 29.32 15.94 21.49 13.76 11.30 8.55 4.76 35.35%
EY 3.41 6.27 4.65 7.27 8.85 11.70 21.01 -26.12%
DY 4.46 5.18 7.69 12.82 0.00 23.26 0.00 -
P/NAPS 2.52 0.00 3.06 1.97 1.39 1.05 0.77 21.82%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 25/08/16 25/08/15 26/08/14 26/08/13 24/08/12 24/08/11 -
Price 0.58 1.87 1.90 1.50 0.895 0.95 0.52 -
P/RPS 0.41 1.22 1.44 1.60 1.01 1.20 0.62 -6.65%
P/EPS 7.59 15.45 15.70 13.23 9.54 9.44 4.30 9.92%
EY 13.17 6.47 6.37 7.56 10.48 10.59 23.23 -9.01%
DY 17.24 5.35 10.53 13.33 0.00 21.05 0.00 -
P/NAPS 0.65 0.00 2.23 1.89 1.18 1.16 0.69 -0.98%

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