[SCC] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 28.41%
YoY- 13.59%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 60,646 60,373 42,246 38,692 34,973 35,624 19,167 21.14%
PBT 8,736 8,771 9,015 6,889 6,342 7,210 7,127 3.44%
Tax -1,959 -2,398 -2,441 -1,691 -1,766 -2,006 -1,214 8.29%
NP 6,777 6,373 6,574 5,198 4,576 5,204 5,913 2.29%
-
NP to SH 6,777 6,373 6,574 5,198 4,576 5,204 5,913 2.29%
-
Tax Rate 22.42% 27.34% 27.08% 24.55% 27.85% 27.82% 17.03% -
Total Cost 53,869 54,000 35,672 33,494 30,397 30,420 13,254 26.30%
-
Net Worth 11,656 35,928 33,772 31,638 30,552 32,925 19,521 -8.22%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 42 4,277 4,275 4,275 4,275 2,779 1,414 -44.32%
Div Payout % 0.63% 67.11% 65.03% 82.25% 93.43% 53.41% 23.92% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 11,656 35,928 33,772 31,638 30,552 32,925 19,521 -8.22%
NOSH 42,775 42,771 42,750 42,754 42,754 42,760 28,291 7.12%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.17% 10.56% 15.56% 13.43% 13.08% 14.61% 30.85% -
ROE 58.14% 17.74% 19.47% 16.43% 14.98% 15.81% 30.29% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 141.78 141.15 98.82 90.50 81.80 83.31 67.75 13.08%
EPS 4.80 14.90 15.37 12.16 10.70 12.17 20.90 -21.72%
DPS 0.10 10.00 10.00 10.00 10.00 6.50 5.00 -47.86%
NAPS 0.2725 0.84 0.79 0.74 0.7146 0.77 0.69 -14.33%
Adjusted Per Share Value based on latest NOSH - 42,747
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 37.90 37.73 26.40 24.18 21.86 22.27 11.98 21.14%
EPS 4.24 3.98 4.11 3.25 2.86 3.25 3.70 2.29%
DPS 0.03 2.67 2.67 2.67 2.67 1.74 0.88 -43.02%
NAPS 0.0729 0.2246 0.2111 0.1977 0.191 0.2058 0.122 -8.21%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.72 1.83 1.27 1.04 0.83 0.85 0.51 -
P/RPS 1.21 1.30 1.29 1.15 1.01 1.02 0.75 8.29%
P/EPS 10.86 12.28 8.26 8.55 7.75 6.98 2.44 28.22%
EY 9.21 8.14 12.11 11.69 12.90 14.32 40.98 -22.00%
DY 0.06 5.46 7.87 9.62 12.05 7.65 9.80 -57.19%
P/NAPS 6.31 2.18 1.61 1.41 1.16 1.10 0.74 42.88%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 01/03/17 24/02/16 25/02/15 25/02/14 25/02/13 27/02/12 24/02/11 -
Price 1.73 1.80 1.47 1.07 0.81 0.54 0.52 -
P/RPS 1.22 1.28 1.49 1.18 0.99 0.65 0.77 7.96%
P/EPS 10.92 12.08 9.56 8.80 7.57 4.44 2.49 27.91%
EY 9.16 8.28 10.46 11.36 13.21 22.54 40.19 -21.82%
DY 0.06 5.56 6.80 9.35 12.35 12.04 9.62 -57.06%
P/NAPS 6.35 2.14 1.86 1.45 1.13 0.70 0.75 42.71%

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