[SCC] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 51.42%
YoY- 21.25%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 46,922 43,078 30,806 28,319 25,423 25,594 8,763 32.23%
PBT 5,503 5,220 5,305 4,118 3,566 4,874 4,108 4.98%
Tax -1,720 -1,804 -1,409 -1,082 -1,054 -1,492 -284 34.97%
NP 3,783 3,416 3,896 3,036 2,512 3,382 3,824 -0.17%
-
NP to SH 3,783 3,416 3,896 3,036 2,504 3,382 3,824 -0.17%
-
Tax Rate 31.26% 34.56% 26.56% 26.27% 29.56% 30.61% 6.91% -
Total Cost 43,139 39,662 26,910 25,283 22,911 22,212 4,939 43.45%
-
Net Worth 37,594 32,920 31,219 29,320 32,628 31,169 9,038 26.78%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 4,274 4,275 4,276 4,276 - - 139 76.90%
Div Payout % 112.99% 125.16% 109.77% 140.85% - - 3.64% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 37,594 32,920 31,219 29,320 32,628 31,169 9,038 26.78%
NOSH 42,745 42,753 42,766 42,760 42,585 42,756 13,905 20.56%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.06% 7.93% 12.65% 10.72% 9.88% 13.21% 43.64% -
ROE 10.06% 10.38% 12.48% 10.35% 7.67% 10.85% 42.31% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 109.77 100.76 72.03 66.23 59.70 59.86 63.02 9.68%
EPS 8.85 7.99 9.11 7.10 5.88 7.91 27.50 -17.20%
DPS 10.00 10.00 10.00 10.00 0.00 0.00 1.00 46.72%
NAPS 0.8795 0.77 0.73 0.6857 0.7662 0.729 0.65 5.16%
Adjusted Per Share Value based on latest NOSH - 42,780
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 33.24 30.52 21.82 20.06 18.01 18.13 6.21 32.22%
EPS 2.68 2.42 2.76 2.15 1.77 2.40 2.71 -0.18%
DPS 3.03 3.03 3.03 3.03 0.00 0.00 0.10 76.47%
NAPS 0.2663 0.2332 0.2212 0.2077 0.2311 0.2208 0.064 26.79%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.84 1.88 1.49 0.925 1.09 0.535 0.57 -
P/RPS 1.68 1.87 2.07 1.40 1.83 0.89 0.90 10.95%
P/EPS 20.79 23.53 16.36 13.03 18.54 6.76 2.07 46.83%
EY 4.81 4.25 6.11 7.68 5.39 14.79 48.25 -31.88%
DY 5.43 5.32 6.71 10.81 0.00 0.00 1.75 20.74%
P/NAPS 2.09 2.44 2.04 1.35 1.42 0.73 0.88 15.49%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 24/11/15 24/11/14 25/11/13 23/11/12 23/11/11 25/11/10 -
Price 1.75 1.85 1.28 0.985 0.91 0.58 0.56 -
P/RPS 1.59 1.84 1.78 1.49 1.52 0.97 0.89 10.14%
P/EPS 19.77 23.15 14.05 13.87 15.48 7.33 2.04 45.96%
EY 5.06 4.32 7.12 7.21 6.46 13.64 49.11 -31.50%
DY 5.71 5.41 7.81 10.15 0.00 0.00 1.79 21.30%
P/NAPS 1.99 2.40 1.75 1.44 1.19 0.80 0.86 14.99%

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