[SCC] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -10.64%
YoY- -11.56%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 33,944 35,004 35,624 34,125 35,022 32,788 19,167 46.42%
PBT 5,870 7,104 7,210 6,498 6,834 6,700 7,127 -12.14%
Tax -1,568 -1,872 -2,006 -1,989 -1,788 -1,716 -1,214 18.61%
NP 4,302 5,232 5,204 4,509 5,046 4,984 5,913 -19.12%
-
NP to SH 4,298 5,220 5,204 4,509 5,046 4,984 5,913 -19.17%
-
Tax Rate 26.71% 26.35% 27.82% 30.61% 26.16% 25.61% 17.03% -
Total Cost 29,642 29,772 30,420 29,616 29,976 27,804 13,254 71.10%
-
Net Worth 35,033 34,117 32,925 31,169 31,320 22,827 19,521 47.73%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 8,544 - 2,779 - - - 1,414 232.11%
Div Payout % 198.81% - 53.41% - - - 23.92% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 35,033 34,117 32,925 31,169 31,320 22,827 19,521 47.73%
NOSH 42,723 42,647 42,760 42,756 41,771 31,704 28,291 31.65%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.67% 14.95% 14.61% 13.21% 14.41% 15.20% 30.85% -
ROE 12.27% 15.30% 15.81% 14.47% 16.11% 21.83% 30.29% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 79.45 82.08 83.31 79.81 83.84 103.42 67.75 11.21%
EPS 10.06 12.24 12.17 10.55 12.08 15.72 20.90 -38.60%
DPS 20.00 0.00 6.50 0.00 0.00 0.00 5.00 152.19%
NAPS 0.82 0.80 0.77 0.729 0.7498 0.72 0.69 12.20%
Adjusted Per Share Value based on latest NOSH - 42,786
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 21.22 21.88 22.27 21.33 21.89 20.49 11.98 46.44%
EPS 2.69 3.26 3.25 2.82 3.15 3.12 3.70 -19.16%
DPS 5.34 0.00 1.74 0.00 0.00 0.00 0.88 233.05%
NAPS 0.219 0.2132 0.2058 0.1948 0.1958 0.1427 0.122 47.75%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.86 0.69 0.85 0.535 0.575 0.53 0.51 -
P/RPS 1.08 0.84 1.02 0.67 0.69 0.51 0.75 27.54%
P/EPS 8.55 5.64 6.98 5.07 4.76 3.37 2.44 130.87%
EY 11.70 17.74 14.32 19.71 21.01 29.66 40.98 -56.67%
DY 23.26 0.00 7.65 0.00 0.00 0.00 9.80 78.02%
P/NAPS 1.05 0.86 1.10 0.73 0.77 0.74 0.74 26.29%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 23/05/12 27/02/12 23/11/11 24/08/11 27/05/11 24/02/11 -
Price 0.95 0.71 0.54 0.58 0.52 0.53 0.52 -
P/RPS 1.20 0.87 0.65 0.73 0.62 0.51 0.77 34.45%
P/EPS 9.44 5.80 4.44 5.50 4.30 3.37 2.49 143.33%
EY 10.59 17.24 22.54 18.18 23.23 29.66 40.19 -58.93%
DY 21.05 0.00 12.04 0.00 0.00 0.00 9.62 68.62%
P/NAPS 1.16 0.89 0.70 0.80 0.69 0.74 0.75 33.77%

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