[SCC] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -1.81%
YoY- 15.36%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 42,420 65,650 65,311 63,389 60,760 63,101 45,998 -1.33%
PBT 1,741 7,568 9,182 8,098 8,151 8,743 10,414 -25.75%
Tax -792 -2,227 -2,564 -1,956 -2,827 -2,328 -4,498 -25.11%
NP 949 5,341 6,618 6,142 5,324 6,415 5,916 -26.26%
-
NP to SH 949 5,341 6,618 6,142 5,324 6,415 5,916 -26.26%
-
Tax Rate 45.49% 29.43% 27.92% 24.15% 34.68% 26.63% 43.19% -
Total Cost 41,471 60,309 58,693 57,247 55,436 56,686 40,082 0.56%
-
Net Worth 44,352 43,449 42,828 40,936 0 37,662 35,294 3.87%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - 2,399 4,799 4,658 4,268 2,139 4,275 -
Div Payout % - 44.93% 72.52% 75.84% 80.17% 33.36% 72.27% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 44,352 43,449 42,828 40,936 0 37,662 35,294 3.87%
NOSH 141,160 141,160 141,160 141,160 42,776 42,797 42,755 22.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 2.24% 8.14% 10.13% 9.69% 8.76% 10.17% 12.86% -
ROE 2.14% 12.29% 15.45% 15.00% 0.00% 17.03% 16.76% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 30.05 46.51 46.27 44.91 142.04 147.44 107.58 -19.13%
EPS 0.67 3.78 4.69 4.35 12.45 14.99 13.84 -39.60%
DPS 0.00 1.70 3.40 3.30 10.00 5.00 10.00 -
NAPS 0.3142 0.3078 0.3034 0.29 0.00 0.88 0.8255 -14.85%
Adjusted Per Share Value based on latest NOSH - 141,160
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 26.51 41.03 40.82 39.62 37.98 39.44 28.75 -1.34%
EPS 0.59 3.34 4.14 3.84 3.33 4.01 3.70 -26.34%
DPS 0.00 1.50 3.00 2.91 2.67 1.34 2.67 -
NAPS 0.2772 0.2716 0.2677 0.2559 0.00 0.2354 0.2206 3.87%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.39 0.385 0.515 0.50 1.78 1.80 1.93 -
P/RPS 1.30 0.83 1.11 1.11 1.25 1.22 1.79 -5.18%
P/EPS 58.01 10.18 10.98 11.49 14.30 12.01 13.95 26.78%
EY 1.72 9.83 9.10 8.70 6.99 8.33 7.17 -21.15%
DY 0.00 4.42 6.60 6.60 5.62 2.78 5.18 -
P/NAPS 1.24 1.25 1.70 1.72 0.00 2.05 2.34 -10.03%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 28/05/20 28/05/19 28/05/18 29/05/17 26/05/16 25/05/15 -
Price 0.39 0.40 0.525 0.495 2.20 2.07 2.35 -
P/RPS 1.30 0.86 1.13 1.10 1.55 1.40 2.18 -8.24%
P/EPS 58.01 10.57 11.20 11.38 17.68 13.81 16.98 22.70%
EY 1.72 9.46 8.93 8.79 5.66 7.24 5.89 -18.53%
DY 0.00 4.25 6.48 6.67 4.55 2.42 4.26 -
P/NAPS 1.24 1.30 1.73 1.71 0.00 2.35 2.85 -12.94%

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