[SCC] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -14.09%
YoY- 6.68%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 66,640 60,373 57,437 56,292 55,728 42,246 41,074 38.03%
PBT 8,816 8,771 6,960 7,758 8,936 9,015 7,073 15.80%
Tax -2,636 -2,398 -2,405 -2,586 -2,916 -2,441 -1,878 25.33%
NP 6,180 6,373 4,554 5,172 6,020 6,574 5,194 12.27%
-
NP to SH 6,180 6,373 4,554 5,172 6,020 6,574 5,194 12.27%
-
Tax Rate 29.90% 27.34% 34.55% 33.33% 32.63% 27.08% 26.55% -
Total Cost 60,460 54,000 52,882 51,120 49,708 35,672 35,880 41.55%
-
Net Worth 37,662 35,928 32,920 36,357 35,294 33,772 31,219 13.31%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 8,559 4,277 5,700 8,548 17,102 4,275 5,702 31.06%
Div Payout % 138.50% 67.11% 125.16% 165.29% 284.09% 65.03% 109.77% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 37,662 35,928 32,920 36,357 35,294 33,772 31,219 13.31%
NOSH 42,797 42,771 42,753 42,743 42,755 42,750 42,766 0.04%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 9.27% 10.56% 7.93% 9.19% 10.80% 15.56% 12.65% -
ROE 16.41% 17.74% 13.84% 14.23% 17.06% 19.47% 16.64% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 155.71 141.15 134.35 131.70 130.34 98.82 96.04 37.96%
EPS 14.44 14.90 10.65 12.10 14.08 15.37 12.15 12.18%
DPS 20.00 10.00 13.33 20.00 40.00 10.00 13.33 31.02%
NAPS 0.88 0.84 0.77 0.8506 0.8255 0.79 0.73 13.25%
Adjusted Per Share Value based on latest NOSH - 42,766
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 41.65 37.73 35.90 35.18 34.83 26.40 25.67 38.03%
EPS 3.86 3.98 2.85 3.23 3.76 4.11 3.25 12.13%
DPS 5.35 2.67 3.56 5.34 10.69 2.67 3.56 31.16%
NAPS 0.2354 0.2246 0.2058 0.2272 0.2206 0.2111 0.1951 13.32%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.80 1.83 1.88 2.60 1.93 1.27 1.49 -
P/RPS 1.16 1.30 1.40 1.97 1.48 1.29 1.55 -17.55%
P/EPS 12.47 12.28 17.65 21.49 13.71 8.26 12.27 1.08%
EY 8.02 8.14 5.67 4.65 7.30 12.11 8.15 -1.06%
DY 11.11 5.46 7.09 7.69 20.73 7.87 8.95 15.48%
P/NAPS 2.05 2.18 2.44 3.06 2.34 1.61 2.04 0.32%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 24/02/16 24/11/15 25/08/15 25/05/15 25/02/15 24/11/14 -
Price 2.07 1.80 1.85 1.90 2.35 1.47 1.28 -
P/RPS 1.33 1.28 1.38 1.44 1.80 1.49 1.33 0.00%
P/EPS 14.34 12.08 17.37 15.70 16.69 9.56 10.54 22.76%
EY 6.98 8.28 5.76 6.37 5.99 10.46 9.49 -18.50%
DY 9.66 5.56 7.21 10.53 17.02 6.80 10.42 -4.91%
P/NAPS 2.35 2.14 2.40 2.23 2.85 1.86 1.75 21.69%

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