[SCC] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
01-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 34.36%
YoY- 6.34%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 61,889 60,712 58,184 60,646 62,562 65,508 66,640 -4.80%
PBT 6,217 5,140 5,768 8,736 7,337 9,282 8,816 -20.75%
Tax -1,980 -1,872 -2,112 -1,959 -2,293 -4,110 -2,636 -17.35%
NP 4,237 3,268 3,656 6,777 5,044 5,172 6,180 -22.22%
-
NP to SH 4,237 3,268 3,656 6,777 5,044 5,172 6,180 -22.22%
-
Tax Rate 31.85% 36.42% 36.62% 22.42% 31.25% 44.28% 29.90% -
Total Cost 57,652 57,444 54,528 53,869 57,518 60,336 60,460 -3.11%
-
Net Worth 39,581 38,052 39,448 11,656 37,594 0 37,662 3.36%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 12,422 4,277 8,555 42 5,699 4,272 8,559 28.15%
Div Payout % 293.16% 130.89% 234.00% 0.63% 112.99% 82.61% 138.50% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 39,581 38,052 39,448 11,656 37,594 0 37,662 3.36%
NOSH 141,160 42,774 42,776 42,775 42,745 42,726 42,797 121.42%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.85% 5.38% 6.28% 11.17% 8.06% 7.90% 9.27% -
ROE 10.71% 8.59% 9.27% 58.14% 13.42% 0.00% 16.41% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 43.84 141.93 136.02 141.78 146.36 153.32 155.71 -57.00%
EPS 3.00 7.64 8.56 4.80 11.80 12.10 14.44 -64.88%
DPS 8.80 10.00 20.00 0.10 13.33 10.00 20.00 -42.12%
NAPS 0.2804 0.8896 0.9222 0.2725 0.8795 0.00 0.88 -53.31%
Adjusted Per Share Value based on latest NOSH - 42,775
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 38.68 37.95 36.36 37.90 39.10 40.94 41.65 -4.80%
EPS 2.65 2.04 2.28 4.24 3.15 3.23 3.86 -22.15%
DPS 7.76 2.67 5.35 0.03 3.56 2.67 5.35 28.10%
NAPS 0.2474 0.2378 0.2466 0.0729 0.235 0.00 0.2354 3.36%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.60 2.24 1.78 1.72 1.84 1.93 1.80 -
P/RPS 1.37 1.58 1.31 1.21 1.26 1.26 1.16 11.72%
P/EPS 19.99 29.32 20.83 10.86 15.59 15.94 12.47 36.93%
EY 5.00 3.41 4.80 9.21 6.41 6.27 8.02 -27.00%
DY 14.67 4.46 11.24 0.06 7.25 5.18 11.11 20.33%
P/NAPS 2.14 2.52 1.93 6.31 2.09 0.00 2.05 2.90%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 25/08/17 29/05/17 01/03/17 24/11/16 25/08/16 26/05/16 -
Price 0.50 0.58 2.20 1.73 1.75 1.87 2.07 -
P/RPS 1.14 0.41 1.62 1.22 1.20 1.22 1.33 -9.75%
P/EPS 16.66 7.59 25.74 10.92 14.83 15.45 14.34 10.50%
EY 6.00 13.17 3.88 9.16 6.74 6.47 6.98 -9.58%
DY 17.60 17.24 9.09 0.06 7.62 5.35 9.66 49.11%
P/NAPS 1.78 0.65 2.39 6.35 1.99 0.00 2.35 -16.89%

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