[SCC] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 38.35%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 38,691 34,973 35,625 19,683 25.24%
PBT 6,890 6,342 7,284 6,527 1.81%
Tax -1,691 -1,766 -2,007 -1,235 11.03%
NP 5,199 4,576 5,277 5,292 -0.58%
-
NP to SH 5,199 4,576 5,264 5,292 -0.58%
-
Tax Rate 24.54% 27.85% 27.55% 18.92% -
Total Cost 33,492 30,397 30,348 14,391 32.48%
-
Net Worth 31,461 30,556 32,920 29,416 2.26%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 4,277 8,505 2,779 2,092 26.89%
Div Payout % 82.27% 185.87% 52.79% 39.53% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 31,461 30,556 32,920 29,416 2.26%
NOSH 42,747 42,753 42,753 42,632 0.08%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.44% 13.08% 14.81% 26.89% -
ROE 16.52% 14.98% 15.99% 17.99% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 90.51 81.80 83.33 46.17 25.12%
EPS 12.16 10.70 12.31 12.41 -0.67%
DPS 10.00 20.00 6.50 4.91 26.72%
NAPS 0.736 0.7147 0.77 0.69 2.17%
Adjusted Per Share Value based on latest NOSH - 42,632
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 27.41 24.78 25.24 13.94 25.25%
EPS 3.68 3.24 3.73 3.75 -0.62%
DPS 3.03 6.03 1.97 1.48 26.94%
NAPS 0.2229 0.2165 0.2332 0.2084 2.26%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.04 0.83 0.85 0.51 -
P/RPS 1.15 1.01 1.02 1.10 1.49%
P/EPS 8.55 7.75 6.90 4.11 27.62%
EY 11.69 12.90 14.49 24.34 -21.66%
DY 9.62 24.10 7.65 9.62 0.00%
P/NAPS 1.41 1.16 1.10 0.74 23.94%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 25/02/14 25/02/13 27/02/12 - -
Price 1.07 0.81 0.54 0.00 -
P/RPS 1.18 0.99 0.65 0.00 -
P/EPS 8.80 7.57 4.39 0.00 -
EY 11.37 13.21 22.80 0.00 -
DY 9.35 24.69 12.04 0.00 -
P/NAPS 1.45 1.13 0.70 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