[SCC] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -74.39%
YoY- -10.19%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 16,660 13,932 8,919 10,015 8,751 8,197 0 -
PBT 2,204 2,234 1,248 1,595 1,776 1,675 0 -
Tax -659 -729 -342 -423 -468 -429 0 -
NP 1,545 1,505 906 1,172 1,308 1,246 0 -
-
NP to SH 1,545 1,505 906 1,172 1,305 1,246 0 -
-
Tax Rate 29.90% 32.63% 27.40% 26.52% 26.35% 25.61% - -
Total Cost 15,115 12,427 8,013 8,843 7,443 6,951 0 -
-
Net Worth 37,662 35,294 32,479 31,738 34,117 22,827 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 2,139 4,275 4,273 4,277 - - - -
Div Payout % 138.50% 284.09% 471.70% 364.96% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 37,662 35,294 32,479 31,738 34,117 22,827 0 -
NOSH 42,797 42,755 42,735 42,773 42,647 31,704 0 -
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.27% 10.80% 10.16% 11.70% 14.95% 15.20% 0.00% -
ROE 4.10% 4.26% 2.79% 3.69% 3.83% 5.46% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 38.93 32.59 20.87 23.41 20.52 25.85 0.00 -
EPS 3.61 3.52 2.12 2.74 3.06 3.93 0.00 -
DPS 5.00 10.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 0.88 0.8255 0.76 0.742 0.80 0.72 0.00 -
Adjusted Per Share Value based on latest NOSH - 42,773
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.80 9.87 6.32 7.09 6.20 5.81 0.00 -
EPS 1.09 1.07 0.64 0.83 0.92 0.88 0.00 -
DPS 1.52 3.03 3.03 3.03 0.00 0.00 0.00 -
NAPS 0.2668 0.25 0.2301 0.2248 0.2417 0.1617 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 - -
Price 1.80 1.93 1.31 0.81 0.69 0.53 0.00 -
P/RPS 4.62 5.92 6.28 3.46 3.36 2.05 0.00 -
P/EPS 49.86 54.83 61.79 29.56 22.55 13.49 0.00 -
EY 2.01 1.82 1.62 3.38 4.43 7.42 0.00 -
DY 2.78 5.18 7.63 12.35 0.00 0.00 0.00 -
P/NAPS 2.05 2.34 1.72 1.09 0.86 0.74 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 25/05/15 27/05/14 27/05/13 23/05/12 27/05/11 - -
Price 2.07 2.35 1.44 0.89 0.71 0.53 0.00 -
P/RPS 5.32 7.21 6.90 3.80 3.46 2.05 0.00 -
P/EPS 57.34 66.76 67.92 32.48 23.20 13.49 0.00 -
EY 1.74 1.50 1.47 3.08 4.31 7.42 0.00 -
DY 2.42 4.26 6.94 11.24 0.00 0.00 0.00 -
P/NAPS 2.35 2.85 1.89 1.20 0.89 0.74 0.00 -

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