[SCC] QoQ Annualized Quarter 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- 28.41%
YoY- 13.59%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 41,074 39,978 35,676 38,692 37,758 37,762 40,060 1.67%
PBT 7,073 6,540 4,992 6,889 5,490 5,444 6,380 7.10%
Tax -1,878 -1,692 -1,368 -1,691 -1,442 -1,434 -1,692 7.19%
NP 5,194 4,848 3,624 5,198 4,048 4,010 4,688 7.06%
-
NP to SH 5,194 4,848 3,624 5,198 4,048 4,010 4,688 7.06%
-
Tax Rate 26.55% 25.87% 27.40% 24.55% 26.27% 26.34% 26.52% -
Total Cost 35,880 35,130 32,052 33,494 33,710 33,752 35,372 0.95%
-
Net Worth 31,219 33,897 32,479 31,638 29,320 32,490 31,738 -1.09%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 5,702 8,550 17,094 4,275 5,701 - 17,109 -51.89%
Div Payout % 109.77% 176.37% 471.70% 82.25% 140.85% - 364.96% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 31,219 33,897 32,479 31,638 29,320 32,490 31,738 -1.09%
NOSH 42,766 42,751 42,735 42,754 42,760 42,750 42,773 -0.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.65% 12.13% 10.16% 13.43% 10.72% 10.62% 11.70% -
ROE 16.64% 14.30% 11.16% 16.43% 13.81% 12.34% 14.77% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 96.04 93.51 83.48 90.50 88.30 88.33 93.66 1.68%
EPS 12.15 11.34 8.48 12.16 9.47 9.38 10.96 7.10%
DPS 13.33 20.00 40.00 10.00 13.33 0.00 40.00 -51.90%
NAPS 0.73 0.7929 0.76 0.74 0.6857 0.76 0.742 -1.08%
Adjusted Per Share Value based on latest NOSH - 42,747
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.67 24.99 22.30 24.18 23.60 23.60 25.04 1.66%
EPS 3.25 3.03 2.26 3.25 2.53 2.51 2.93 7.14%
DPS 3.56 5.34 10.68 2.67 3.56 0.00 10.69 -51.92%
NAPS 0.1951 0.2119 0.203 0.1977 0.1833 0.2031 0.1984 -1.11%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.49 1.56 1.31 1.04 0.925 1.06 0.81 -
P/RPS 1.55 1.67 1.57 1.15 1.05 1.20 0.86 48.04%
P/EPS 12.27 13.76 15.45 8.55 9.77 11.30 7.39 40.17%
EY 8.15 7.27 6.47 11.69 10.23 8.85 13.53 -28.65%
DY 8.95 12.82 30.53 9.62 14.41 0.00 49.38 -67.93%
P/NAPS 2.04 1.97 1.72 1.41 1.35 1.39 1.09 51.81%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 26/08/14 27/05/14 25/02/14 25/11/13 26/08/13 27/05/13 -
Price 1.28 1.50 1.44 1.07 0.985 0.895 0.89 -
P/RPS 1.33 1.60 1.72 1.18 1.12 1.01 0.95 25.12%
P/EPS 10.54 13.23 16.98 8.80 10.40 9.54 8.12 18.97%
EY 9.49 7.56 5.89 11.36 9.61 10.48 12.31 -15.91%
DY 10.42 13.33 27.78 9.35 13.54 0.00 44.94 -62.22%
P/NAPS 1.75 1.89 1.89 1.45 1.44 1.18 1.20 28.56%

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