[SCC] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 1.92%
YoY- 13.61%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 62,874 60,373 40,985 38,691 34,973 35,625 19,683 21.33%
PBT 8,913 8,773 9,428 6,890 6,342 7,284 6,527 5.32%
Tax -2,958 -2,398 -4,111 -1,691 -1,766 -2,007 -1,235 15.65%
NP 5,955 6,375 5,317 5,199 4,576 5,277 5,292 1.98%
-
NP to SH 5,955 6,375 5,317 5,199 4,576 5,264 5,292 1.98%
-
Tax Rate 33.19% 27.33% 43.60% 24.54% 27.85% 27.55% 18.92% -
Total Cost 56,919 53,998 35,668 33,492 30,397 30,348 14,391 25.72%
-
Net Worth 11,656 35,906 33,754 31,461 30,556 32,920 29,416 -14.28%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 4,269 4,275 4,273 4,277 8,505 2,779 2,092 12.61%
Div Payout % 71.69% 67.07% 80.38% 82.27% 185.87% 52.79% 39.53% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 11,656 35,906 33,754 31,461 30,556 32,920 29,416 -14.28%
NOSH 42,776 42,745 42,727 42,747 42,753 42,753 42,632 0.05%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.47% 10.56% 12.97% 13.44% 13.08% 14.81% 26.89% -
ROE 51.09% 17.75% 15.75% 16.52% 14.98% 15.99% 17.99% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 146.98 141.24 95.92 90.51 81.80 83.33 46.17 21.26%
EPS 13.92 14.91 12.44 12.16 10.70 12.31 12.41 1.93%
DPS 10.00 10.00 10.00 10.00 20.00 6.50 4.91 12.57%
NAPS 0.2725 0.84 0.79 0.736 0.7147 0.77 0.69 -14.33%
Adjusted Per Share Value based on latest NOSH - 42,747
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 39.30 37.73 25.62 24.18 21.86 22.27 12.30 21.34%
EPS 3.72 3.98 3.32 3.25 2.86 3.29 3.31 1.96%
DPS 2.67 2.67 2.67 2.67 5.32 1.74 1.31 12.58%
NAPS 0.0729 0.2244 0.211 0.1966 0.191 0.2058 0.1839 -14.27%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.72 1.83 1.27 1.04 0.83 0.85 0.51 -
P/RPS 1.17 1.30 1.32 1.15 1.01 1.02 1.10 1.03%
P/EPS 12.36 12.27 10.21 8.55 7.75 6.90 4.11 20.12%
EY 8.09 8.15 9.80 11.69 12.90 14.49 24.34 -16.75%
DY 5.81 5.46 7.87 9.62 24.10 7.65 9.62 -8.05%
P/NAPS 6.31 2.18 1.61 1.41 1.16 1.10 0.74 42.88%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 01/03/17 24/02/16 25/02/15 25/02/14 25/02/13 27/02/12 - -
Price 1.73 1.80 1.47 1.07 0.81 0.54 0.00 -
P/RPS 1.18 1.27 1.53 1.18 0.99 0.65 0.00 -
P/EPS 12.43 12.07 11.81 8.80 7.57 4.39 0.00 -
EY 8.05 8.29 8.47 11.37 13.21 22.80 0.00 -
DY 5.78 5.56 6.80 9.35 24.69 12.04 0.00 -
P/NAPS 6.35 2.14 1.86 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