[SCC] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 0.64%
YoY- -19.3%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 62,683 51,266 42,420 65,650 65,311 63,389 60,760 0.52%
PBT 3,065 3,295 1,741 7,568 9,182 8,098 8,151 -15.03%
Tax -1,450 -808 -792 -2,227 -2,564 -1,956 -2,827 -10.52%
NP 1,615 2,487 949 5,341 6,618 6,142 5,324 -18.02%
-
NP to SH 1,691 2,487 949 5,341 6,618 6,142 5,324 -17.39%
-
Tax Rate 47.31% 24.52% 45.49% 29.43% 27.92% 24.15% 34.68% -
Total Cost 61,068 48,779 41,471 60,309 58,693 57,247 55,436 1.62%
-
Net Worth 45,721 45,552 44,352 43,449 42,828 40,936 0 -
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 1,411 1,411 - 2,399 4,799 4,658 4,268 -16.83%
Div Payout % 83.48% 56.76% - 44.93% 72.52% 75.84% 80.17% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 45,721 45,552 44,352 43,449 42,828 40,936 0 -
NOSH 141,160 141,160 141,160 141,160 141,160 141,160 42,776 22.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.58% 4.85% 2.24% 8.14% 10.13% 9.69% 8.76% -
ROE 3.70% 5.46% 2.14% 12.29% 15.45% 15.00% 0.00% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 44.41 36.32 30.05 46.51 46.27 44.91 142.04 -17.60%
EPS 1.20 1.76 0.67 3.78 4.69 4.35 12.45 -32.27%
DPS 1.00 1.00 0.00 1.70 3.40 3.30 10.00 -31.85%
NAPS 0.3239 0.3227 0.3142 0.3078 0.3034 0.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 141,160
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 39.18 32.04 26.51 41.03 40.82 39.62 37.98 0.51%
EPS 1.06 1.55 0.59 3.34 4.14 3.84 3.33 -17.36%
DPS 0.88 0.88 0.00 1.50 3.00 2.91 2.67 -16.88%
NAPS 0.2858 0.2847 0.2772 0.2716 0.2677 0.2559 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.36 0.34 0.39 0.385 0.515 0.50 1.78 -
P/RPS 0.81 0.94 1.30 0.83 1.11 1.11 1.25 -6.97%
P/EPS 30.05 19.30 58.01 10.18 10.98 11.49 14.30 13.16%
EY 3.33 5.18 1.72 9.83 9.10 8.70 6.99 -11.62%
DY 2.78 2.94 0.00 4.42 6.60 6.60 5.62 -11.06%
P/NAPS 1.11 1.05 1.24 1.25 1.70 1.72 0.00 -
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 25/05/22 27/05/21 28/05/20 28/05/19 28/05/18 29/05/17 -
Price 0.335 0.36 0.39 0.40 0.525 0.495 2.20 -
P/RPS 0.75 0.99 1.30 0.86 1.13 1.10 1.55 -11.39%
P/EPS 27.97 20.43 58.01 10.57 11.20 11.38 17.68 7.94%
EY 3.58 4.89 1.72 9.46 8.93 8.79 5.66 -7.34%
DY 2.99 2.78 0.00 4.25 6.48 6.67 4.55 -6.75%
P/NAPS 1.03 1.12 1.24 1.30 1.73 1.71 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