[SCC] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 26.55%
YoY- 26.47%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 57,437 56,292 55,728 42,246 41,074 39,978 35,676 37.32%
PBT 6,960 7,758 8,936 9,015 7,073 6,540 4,992 24.77%
Tax -2,405 -2,586 -2,916 -2,441 -1,878 -1,692 -1,368 45.61%
NP 4,554 5,172 6,020 6,574 5,194 4,848 3,624 16.43%
-
NP to SH 4,554 5,172 6,020 6,574 5,194 4,848 3,624 16.43%
-
Tax Rate 34.55% 33.33% 32.63% 27.08% 26.55% 25.87% 27.40% -
Total Cost 52,882 51,120 49,708 35,672 35,880 35,130 32,052 39.58%
-
Net Worth 32,920 36,357 35,294 33,772 31,219 33,897 32,479 0.90%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 5,700 8,548 17,102 4,275 5,702 8,550 17,094 -51.88%
Div Payout % 125.16% 165.29% 284.09% 65.03% 109.77% 176.37% 471.70% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 32,920 36,357 35,294 33,772 31,219 33,897 32,479 0.90%
NOSH 42,753 42,743 42,755 42,750 42,766 42,751 42,735 0.02%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 7.93% 9.19% 10.80% 15.56% 12.65% 12.13% 10.16% -
ROE 13.84% 14.23% 17.06% 19.47% 16.64% 14.30% 11.16% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 134.35 131.70 130.34 98.82 96.04 93.51 83.48 37.29%
EPS 10.65 12.10 14.08 15.37 12.15 11.34 8.48 16.38%
DPS 13.33 20.00 40.00 10.00 13.33 20.00 40.00 -51.90%
NAPS 0.77 0.8506 0.8255 0.79 0.73 0.7929 0.76 0.87%
Adjusted Per Share Value based on latest NOSH - 42,727
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 40.69 39.88 39.48 29.93 29.10 28.32 25.27 37.33%
EPS 3.23 3.66 4.26 4.66 3.68 3.43 2.57 16.44%
DPS 4.04 6.06 12.12 3.03 4.04 6.06 12.11 -51.86%
NAPS 0.2332 0.2576 0.25 0.2393 0.2212 0.2401 0.2301 0.89%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.88 2.60 1.93 1.27 1.49 1.56 1.31 -
P/RPS 1.40 1.97 1.48 1.29 1.55 1.67 1.57 -7.34%
P/EPS 17.65 21.49 13.71 8.26 12.27 13.76 15.45 9.27%
EY 5.67 4.65 7.30 12.11 8.15 7.27 6.47 -8.41%
DY 7.09 7.69 20.73 7.87 8.95 12.82 30.53 -62.18%
P/NAPS 2.44 3.06 2.34 1.61 2.04 1.97 1.72 26.22%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 25/08/15 25/05/15 25/02/15 24/11/14 26/08/14 27/05/14 -
Price 1.85 1.90 2.35 1.47 1.28 1.50 1.44 -
P/RPS 1.38 1.44 1.80 1.49 1.33 1.60 1.72 -13.64%
P/EPS 17.37 15.70 16.69 9.56 10.54 13.23 16.98 1.52%
EY 5.76 6.37 5.99 10.46 9.49 7.56 5.89 -1.47%
DY 7.21 10.53 17.02 6.80 10.42 13.33 27.78 -59.27%
P/NAPS 2.40 2.23 2.85 1.86 1.75 1.89 1.89 17.24%

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