[SCC] YoY Quarter Result on 31-Mar-2015 [#1]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 4.01%
YoY- 66.11%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 14,075 14,546 16,660 13,932 8,919 10,015 8,751 8.23%
PBT 1,169 1,442 2,204 2,234 1,248 1,595 1,776 -6.72%
Tax -368 -528 -659 -729 -342 -423 -468 -3.92%
NP 801 914 1,545 1,505 906 1,172 1,308 -7.84%
-
NP to SH 801 914 1,545 1,505 906 1,172 1,305 -7.80%
-
Tax Rate 31.48% 36.62% 29.90% 32.63% 27.40% 26.52% 26.35% -
Total Cost 13,274 13,632 15,115 12,427 8,013 8,843 7,443 10.11%
-
Net Worth 40,936 39,448 37,662 35,294 32,479 31,738 34,117 3.08%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 2,399 2,138 2,139 4,275 4,273 4,277 - -
Div Payout % 299.59% 234.00% 138.50% 284.09% 471.70% 364.96% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 40,936 39,448 37,662 35,294 32,479 31,738 34,117 3.08%
NOSH 141,160 42,776 42,797 42,755 42,735 42,773 42,647 22.06%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.69% 6.28% 9.27% 10.80% 10.16% 11.70% 14.95% -
ROE 1.96% 2.32% 4.10% 4.26% 2.79% 3.69% 3.83% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 9.97 34.01 38.93 32.59 20.87 23.41 20.52 -11.32%
EPS 0.57 2.14 3.61 3.52 2.12 2.74 3.06 -24.41%
DPS 1.70 5.00 5.00 10.00 10.00 10.00 0.00 -
NAPS 0.29 0.9222 0.88 0.8255 0.76 0.742 0.80 -15.55%
Adjusted Per Share Value based on latest NOSH - 42,755
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 9.97 10.30 11.80 9.87 6.32 7.09 6.20 8.23%
EPS 0.57 0.65 1.09 1.07 0.64 0.83 0.92 -7.66%
DPS 1.70 1.52 1.52 3.03 3.03 3.03 0.00 -
NAPS 0.29 0.2795 0.2668 0.25 0.2301 0.2248 0.2417 3.08%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.50 1.78 1.80 1.93 1.31 0.81 0.69 -
P/RPS 5.01 5.23 4.62 5.92 6.28 3.46 3.36 6.88%
P/EPS 88.12 83.31 49.86 54.83 61.79 29.56 22.55 25.49%
EY 1.13 1.20 2.01 1.82 1.62 3.38 4.43 -20.35%
DY 3.40 2.81 2.78 5.18 7.63 12.35 0.00 -
P/NAPS 1.72 1.93 2.05 2.34 1.72 1.09 0.86 12.24%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 29/05/17 26/05/16 25/05/15 27/05/14 27/05/13 23/05/12 -
Price 0.495 2.20 2.07 2.35 1.44 0.89 0.71 -
P/RPS 4.96 6.47 5.32 7.21 6.90 3.80 3.46 6.18%
P/EPS 87.23 102.96 57.34 66.76 67.92 32.48 23.20 24.68%
EY 1.15 0.97 1.74 1.50 1.47 3.08 4.31 -19.75%
DY 3.43 2.27 2.42 4.26 6.94 11.24 0.00 -
P/NAPS 1.71 2.39 2.35 2.85 1.89 1.20 0.89 11.49%

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