[SCC] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -30.28%
YoY- -22.7%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 42,246 41,074 39,978 35,676 38,692 37,758 37,762 7.74%
PBT 9,015 7,073 6,540 4,992 6,889 5,490 5,444 39.84%
Tax -2,441 -1,878 -1,692 -1,368 -1,691 -1,442 -1,434 42.42%
NP 6,574 5,194 4,848 3,624 5,198 4,048 4,010 38.90%
-
NP to SH 6,574 5,194 4,848 3,624 5,198 4,048 4,010 38.90%
-
Tax Rate 27.08% 26.55% 25.87% 27.40% 24.55% 26.27% 26.34% -
Total Cost 35,672 35,880 35,130 32,052 33,494 33,710 33,752 3.74%
-
Net Worth 33,772 31,219 33,897 32,479 31,638 29,320 32,490 2.60%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,275 5,702 8,550 17,094 4,275 5,701 - -
Div Payout % 65.03% 109.77% 176.37% 471.70% 82.25% 140.85% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 33,772 31,219 33,897 32,479 31,638 29,320 32,490 2.60%
NOSH 42,750 42,766 42,751 42,735 42,754 42,760 42,750 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 15.56% 12.65% 12.13% 10.16% 13.43% 10.72% 10.62% -
ROE 19.47% 16.64% 14.30% 11.16% 16.43% 13.81% 12.34% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 98.82 96.04 93.51 83.48 90.50 88.30 88.33 7.74%
EPS 15.37 12.15 11.34 8.48 12.16 9.47 9.38 38.86%
DPS 10.00 13.33 20.00 40.00 10.00 13.33 0.00 -
NAPS 0.79 0.73 0.7929 0.76 0.74 0.6857 0.76 2.60%
Adjusted Per Share Value based on latest NOSH - 42,735
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 29.93 29.10 28.32 25.27 27.41 26.75 26.75 7.75%
EPS 4.66 3.68 3.43 2.57 3.68 2.87 2.84 38.99%
DPS 3.03 4.04 6.06 12.11 3.03 4.04 0.00 -
NAPS 0.2393 0.2212 0.2401 0.2301 0.2241 0.2077 0.2302 2.61%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.27 1.49 1.56 1.31 1.04 0.925 1.06 -
P/RPS 1.29 1.55 1.67 1.57 1.15 1.05 1.20 4.92%
P/EPS 8.26 12.27 13.76 15.45 8.55 9.77 11.30 -18.80%
EY 12.11 8.15 7.27 6.47 11.69 10.23 8.85 23.18%
DY 7.87 8.95 12.82 30.53 9.62 14.41 0.00 -
P/NAPS 1.61 2.04 1.97 1.72 1.41 1.35 1.39 10.26%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 24/11/14 26/08/14 27/05/14 25/02/14 25/11/13 26/08/13 -
Price 1.47 1.28 1.50 1.44 1.07 0.985 0.895 -
P/RPS 1.49 1.33 1.60 1.72 1.18 1.12 1.01 29.49%
P/EPS 9.56 10.54 13.23 16.98 8.80 10.40 9.54 0.13%
EY 10.46 9.49 7.56 5.89 11.36 9.61 10.48 -0.12%
DY 6.80 10.42 13.33 27.78 9.35 13.54 0.00 -
P/NAPS 1.86 1.75 1.89 1.89 1.45 1.44 1.18 35.32%

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