[SCC] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 39.58%
YoY- -17.28%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 54,721 56,934 62,696 44,224 50,936 64,791 66,795 -3.26%
PBT 2,157 1,795 5,407 2,496 3,485 7,702 9,763 -22.23%
Tax -715 -1,243 -1,349 -701 -1,315 -2,473 -2,296 -17.65%
NP 1,442 552 4,058 1,795 2,170 5,229 7,467 -23.95%
-
NP to SH 1,431 555 4,080 1,795 2,170 5,229 7,467 -24.05%
-
Tax Rate 33.15% 69.25% 24.95% 28.08% 37.73% 32.11% 23.52% -
Total Cost 53,279 56,382 58,638 42,429 48,766 59,562 59,328 -1.77%
-
Net Worth 53,871 46,046 47,020 44,211 42,503 42,531 42,122 4.18%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - 1,411 1,411 - - 4,799 4,799 -
Div Payout % - 254.34% 34.60% - - 91.79% 64.28% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 53,871 46,046 47,020 44,211 42,503 42,531 42,122 4.18%
NOSH 160,000 141,160 141,160 141,160 141,160 141,160 141,160 2.10%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 2.64% 0.97% 6.47% 4.06% 4.26% 8.07% 11.18% -
ROE 2.66% 1.21% 8.68% 4.06% 5.11% 12.29% 17.73% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 34.20 40.33 44.41 31.33 36.08 45.90 47.32 -5.26%
EPS 0.89 0.39 2.89 1.27 1.54 3.70 5.29 -25.67%
DPS 0.00 1.00 1.00 0.00 0.00 3.40 3.40 -
NAPS 0.3367 0.3262 0.3331 0.3132 0.3011 0.3013 0.2984 2.03%
Adjusted Per Share Value based on latest NOSH - 141,160
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 34.20 35.58 39.18 27.64 31.84 40.49 41.75 -3.26%
EPS 0.89 0.35 2.55 1.12 1.36 3.27 4.67 -24.12%
DPS 0.00 0.88 0.88 0.00 0.00 3.00 3.00 -
NAPS 0.3367 0.2878 0.2939 0.2763 0.2656 0.2658 0.2633 4.17%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.265 0.325 0.335 0.375 0.38 0.52 0.49 -
P/RPS 0.77 0.81 0.75 1.20 1.05 1.13 1.04 -4.88%
P/EPS 29.63 82.66 11.59 29.49 24.72 14.04 9.26 21.36%
EY 3.38 1.21 8.63 3.39 4.05 7.12 10.80 -17.58%
DY 0.00 3.08 2.99 0.00 0.00 6.54 6.94 -
P/NAPS 0.79 1.00 1.01 1.20 1.26 1.73 1.64 -11.45%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/24 24/11/23 23/11/22 23/11/21 20/11/20 21/11/19 23/11/18 -
Price 0.245 0.325 0.32 0.365 0.385 0.50 0.515 -
P/RPS 0.72 0.81 0.72 1.17 1.07 1.09 1.09 -6.67%
P/EPS 27.39 82.66 11.07 28.70 25.04 13.50 9.74 18.78%
EY 3.65 1.21 9.03 3.48 3.99 7.41 10.27 -15.82%
DY 0.00 3.08 3.13 0.00 0.00 6.80 6.60 -
P/NAPS 0.73 1.00 0.96 1.17 1.28 1.66 1.73 -13.38%

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