[SCC] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock

[SCC] SCC HOLDINGS BERHAD

Announcement Date

26-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- -3.03%

YoY- 2.66%

Quarter Report

SCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Annualized Quarter Result
Revenue	60,646	62,562	65,508	66,640	60,373	57,437	56,292	5.06%
YoY %	-3.06%	-4.50%	-1.70%	10.38%	5.11%	2.03%	-	-
Horiz. %	107.73%	111.14%	116.37%	118.38%	107.25%	102.03%	100.00%	-
PBT	8,736	7,337	9,282	8,816	8,771	6,960	7,758	8.19%
YoY %	19.07%	-20.95%	5.29%	0.51%	26.02%	-10.29%	-	-
Horiz. %	112.61%	94.57%	119.64%	113.64%	113.06%	89.71%	100.00%	-
Tax	-1,959	-2,293	-4,110	-2,636	-2,398	-2,405	-2,586	-16.82%
YoY %	14.57%	44.21%	-55.92%	-9.92%	0.29%	7.00%	-	-
Horiz. %	75.75%	88.67%	158.93%	101.93%	92.73%	93.00%	100.00%	-
NP	6,777	5,044	5,172	6,180	6,373	4,554	5,172	19.64%
YoY %	34.36%	-2.47%	-16.31%	-3.03%	39.94%	-11.95%	-	-
Horiz. %	131.03%	97.53%	100.00%	119.49%	123.22%	88.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,777	5,044	5,172	6,180	6,373	4,554	5,172	19.64%
YoY %	34.36%	-2.47%	-16.31%	-3.03%	39.94%	-11.95%	-	-
Horiz. %	131.03%	97.53%	100.00%	119.49%	123.22%	88.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.42%	31.25%	44.28%	29.90%	27.34%	34.55%	33.33%	-
YoY %	-28.26%	-29.43%	48.09%	9.36%	-20.87%	3.66%	-	-
Horiz. %	67.27%	93.76%	132.85%	89.71%	82.03%	103.66%	100.00%	-
Total Cost	53,869	57,518	60,336	60,460	54,000	52,882	51,120	3.53%
YoY %	-6.34%	-4.67%	-0.21%	11.96%	2.11%	3.45%	-	-
Horiz. %	105.38%	112.52%	118.03%	118.27%	105.63%	103.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,656	37,594	0	37,662	35,928	32,920	36,357	-52.99%
YoY %	-69.00%	0.00%	0.00%	4.83%	9.14%	-9.45%	-	-
Horiz. %	32.06%	103.40%	0.00%	103.59%	98.82%	90.55%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	42	5,699	4,272	8,559	4,277	5,700	8,548	-97.06%
YoY %	-99.26%	33.40%	-50.09%	100.12%	-24.96%	-33.32%	-	-
Horiz. %	0.49%	66.67%	49.98%	100.13%	50.04%	66.68%	100.00%	-
Div Payout %	0.63%	112.99%	82.61%	138.50%	67.11%	125.16%	165.29%	-
YoY %	-99.44%	36.78%	-40.35%	106.38%	-46.38%	-24.28%	-	-
Horiz. %	0.38%	68.36%	49.98%	83.79%	40.60%	75.72%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	11,656	37,594	0	37,662	35,928	32,920	36,357	-52.99%
YoY %	-69.00%	0.00%	0.00%	4.83%	9.14%	-9.45%	-	-
Horiz. %	32.06%	103.40%	0.00%	103.59%	98.82%	90.55%	100.00%	-
NOSH	42,775	42,745	42,726	42,797	42,771	42,753	42,743	0.04%
YoY %	0.07%	0.04%	-0.17%	0.06%	0.04%	0.02%	-	-
Horiz. %	100.07%	100.00%	99.96%	100.13%	100.07%	100.02%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	11.17%	8.06%	7.90%	9.27%	10.56%	7.93%	9.19%	-
YoY %	38.59%	2.03%	-14.78%	-12.22%	33.17%	-13.71%	-	-
Horiz. %	121.55%	87.70%	85.96%	100.87%	114.91%	86.29%	100.00%	-
ROE	58.14%	13.42%	0.00%	16.41%	17.74%	13.84%	14.23%	-
YoY %	333.23%	0.00%	0.00%	-7.50%	28.18%	-2.74%	-	-
Horiz. %	408.57%	94.31%	0.00%	115.32%	124.67%	97.26%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	141.78	146.36	153.32	155.71	141.15	134.35	131.70	5.01%
YoY %	-3.13%	-4.54%	-1.53%	10.32%	5.06%	2.01%	-	-
Horiz. %	107.65%	111.13%	116.42%	118.23%	107.18%	102.01%	100.00%	-
EPS	4.80	11.80	12.10	14.44	14.90	10.65	12.10	-45.85%
YoY %	-59.32%	-2.48%	-16.20%	-3.09%	39.91%	-11.98%	-	-
Horiz. %	39.67%	97.52%	100.00%	119.34%	123.14%	88.02%	100.00%	-
DPS	0.10	13.33	10.00	20.00	10.00	13.33	20.00	-97.02%
YoY %	-99.25%	33.30%	-50.00%	100.00%	-24.98%	-33.35%	-	-
Horiz. %	0.50%	66.65%	50.00%	100.00%	50.00%	66.65%	100.00%	-
NAPS	0.2725	0.8795	0.00	0.88	0.84	0.77	0.8506	-53.01%
YoY %	-69.02%	0.00%	0.00%	4.76%	9.09%	-9.48%	-	-
Horiz. %	32.04%	103.40%	0.00%	103.46%	98.75%	90.52%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 42,797
RPS	37.90	39.10	40.94	41.65	37.73	35.90	35.18	5.06%
YoY %	-3.07%	-4.49%	-1.70%	10.39%	5.10%	2.05%	-	-
Horiz. %	107.73%	111.14%	116.37%	118.39%	107.25%	102.05%	100.00%	-
EPS	4.24	3.15	3.23	3.86	3.98	2.85	3.23	19.78%
YoY %	34.60%	-2.48%	-16.32%	-3.02%	39.65%	-11.76%	-	-
Horiz. %	131.27%	97.52%	100.00%	119.50%	123.22%	88.24%	100.00%	-
DPS	0.03	3.56	2.67	5.35	2.67	3.56	5.34	-96.78%
YoY %	-99.16%	33.33%	-50.09%	100.37%	-25.00%	-33.33%	-	-
Horiz. %	0.56%	66.67%	50.00%	100.19%	50.00%	66.67%	100.00%	-
NAPS	0.0729	0.235	0.00	0.2354	0.2246	0.2058	0.2272	-52.96%
YoY %	-68.98%	0.00%	0.00%	4.81%	9.14%	-9.42%	-	-
Horiz. %	32.09%	103.43%	0.00%	103.61%	98.86%	90.58%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	1.72	1.84	1.93	1.80	1.83	1.88	2.60	-
P/RPS	1.21	1.26	1.26	1.16	1.30	1.40	1.97	-27.63%
YoY %	-3.97%	0.00%	8.62%	-10.77%	-7.14%	-28.93%	-	-
Horiz. %	61.42%	63.96%	63.96%	58.88%	65.99%	71.07%	100.00%	-
P/EPS	10.86	15.59	15.94	12.47	12.28	17.65	21.49	-36.42%
YoY %	-30.34%	-2.20%	27.83%	1.55%	-30.42%	-17.87%	-	-
Horiz. %	50.54%	72.55%	74.17%	58.03%	57.14%	82.13%	100.00%	-
EY	9.21	6.41	6.27	8.02	8.14	5.67	4.65	57.38%
YoY %	43.68%	2.23%	-21.82%	-1.47%	43.56%	21.94%	-	-
Horiz. %	198.06%	137.85%	134.84%	172.47%	175.05%	121.94%	100.00%	-
DY	0.06	7.25	5.18	11.11	5.46	7.09	7.69	-96.00%
YoY %	-99.17%	39.96%	-53.38%	103.48%	-22.99%	-7.80%	-	-
Horiz. %	0.78%	94.28%	67.36%	144.47%	71.00%	92.20%	100.00%	-
P/NAPS	6.31	2.09	0.00	2.05	2.18	2.44	3.06	61.65%
YoY %	201.91%	0.00%	0.00%	-5.96%	-10.66%	-20.26%	-	-
Horiz. %	206.21%	68.30%	0.00%	66.99%	71.24%	79.74%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	01/03/17	24/11/16	25/08/16	26/05/16	24/02/16	24/11/15	25/08/15	-
Price	1.73	1.75	1.87	2.07	1.80	1.85	1.90	-
P/RPS	1.22	1.20	1.22	1.33	1.28	1.38	1.44	-10.41%
YoY %	1.67%	-1.64%	-8.27%	3.91%	-7.25%	-4.17%	-	-
Horiz. %	84.72%	83.33%	84.72%	92.36%	88.89%	95.83%	100.00%	-
P/EPS	10.92	14.83	15.45	14.34	12.08	17.37	15.70	-21.41%
YoY %	-26.37%	-4.01%	7.74%	18.71%	-30.45%	10.64%	-	-
Horiz. %	69.55%	94.46%	98.41%	91.34%	76.94%	110.64%	100.00%	-
EY	9.16	6.74	6.47	6.98	8.28	5.76	6.37	27.26%
YoY %	35.91%	4.17%	-7.31%	-15.70%	43.75%	-9.58%	-	-
Horiz. %	143.80%	105.81%	101.57%	109.58%	129.98%	90.42%	100.00%	-
DY	0.06	7.62	5.35	9.66	5.56	7.21	10.53	-96.75%
YoY %	-99.21%	42.43%	-44.62%	73.74%	-22.88%	-31.53%	-	-
Horiz. %	0.57%	72.36%	50.81%	91.74%	52.80%	68.47%	100.00%	-
P/NAPS	6.35	1.99	0.00	2.35	2.14	2.40	2.23	100.26%
YoY %	219.10%	0.00%	0.00%	9.81%	-10.83%	7.62%	-	-
Horiz. %	284.75%	89.24%	0.00%	105.38%	95.96%	107.62%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos