[SCC] YoY 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- 23.77%
YoY- 190.42%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 14,168 14,932 10,817 9,438 8,451 8,084 8,360 9.18%
PBT 862 1,341 2,010 1,396 630 1,457 882 -0.38%
Tax -385 -511 -563 -365 -269 -597 -263 6.55%
NP 477 830 1,447 1,031 361 860 619 -4.24%
-
NP to SH 477 830 1,447 1,031 355 860 619 -4.24%
-
Tax Rate 44.66% 38.11% 28.01% 26.15% 42.70% 40.97% 29.82% -
Total Cost 13,691 14,102 9,370 8,407 8,090 7,224 7,741 9.96%
-
Net Worth 37,457 32,943 31,159 29,334 32,381 31,191 25,146 6.86%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 2,129 - - - - - - -
Div Payout % 446.43% - - - - - - -
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 37,457 32,943 31,159 29,334 32,381 31,191 25,146 6.86%
NOSH 42,589 42,783 42,684 42,780 42,261 42,786 38,687 1.61%
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 3.37% 5.56% 13.38% 10.92% 4.27% 10.64% 7.40% -
ROE 1.27% 2.52% 4.64% 3.51% 1.10% 2.76% 2.46% -
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 33.27 34.90 25.34 22.06 20.00 18.89 21.61 7.44%
EPS 1.12 1.94 3.39 2.41 0.84 2.01 1.60 -5.76%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 10.04 10.58 7.66 6.69 5.99 5.73 5.92 9.19%
EPS 0.34 0.59 1.03 0.73 0.25 0.61 0.44 -4.20%
DPS 1.51 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2654 0.2334 0.2207 0.2078 0.2294 0.221 0.1781 6.86%
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 5.53 5.39 5.88 4.19 5.45 2.83 2.64 13.10%
P/EPS 164.29 96.91 43.95 38.38 129.76 26.62 35.63 28.98%
EY 0.61 1.03 2.28 2.61 0.77 3.76 2.81 -22.45%
DY 2.72 0.00 0.00 0.00 0.00 0.00 0.00 -
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 5.26 5.30 5.05 4.46 4.55 3.07 2.59 12.52%
P/EPS 156.25 95.36 37.76 40.87 108.33 28.86 35.00 28.29%
EY 0.64 1.05 2.65 2.45 0.92 3.47 2.86 -22.06%
DY 2.86 0.00 0.00 0.00 0.00 0.00 0.00 -
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