[SCC] QoQ Cumulative 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- 68.74%
YoY- 26.47%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 43,078 28,146 13,932 42,246 30,806 19,989 8,919 185.45%
PBT 5,220 3,879 2,234 9,015 5,305 3,270 1,248 159.37%
Tax -1,804 -1,293 -729 -2,441 -1,409 -846 -342 202.71%
NP 3,416 2,586 1,505 6,574 3,896 2,424 906 142.05%
-
NP to SH 3,416 2,586 1,505 6,574 3,896 2,424 906 142.05%
-
Tax Rate 34.56% 33.33% 32.63% 27.08% 26.56% 25.87% 27.40% -
Total Cost 39,662 25,560 12,427 35,672 26,910 17,565 8,013 190.15%
-
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 4,275 4,274 4,275 4,275 4,276 4,275 4,273 0.03%
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 10.38% 7.11% 4.26% 19.47% 12.48% 7.15% 2.79% -
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 100.76 65.85 32.59 98.82 72.03 46.76 20.87 185.38%
EPS 7.99 6.05 3.52 15.37 9.11 5.67 2.12 141.98%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
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 30.52 19.94 9.87 29.93 21.82 14.16 6.32 185.42%
EPS 2.42 1.83 1.07 4.66 2.76 1.72 0.64 142.51%
DPS 3.03 3.03 3.03 3.03 3.03 3.03 3.03 0.00%
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 1.87 3.95 5.92 1.29 2.07 3.34 6.28 -55.37%
P/EPS 23.53 42.98 54.83 8.26 16.36 27.51 61.79 -47.43%
EY 4.25 2.33 1.82 12.11 6.11 3.63 1.62 90.10%
DY 5.32 3.85 5.18 7.87 6.71 6.41 7.63 -21.35%
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 1.84 2.89 7.21 1.49 1.78 3.21 6.90 -58.53%
P/EPS 23.15 31.40 66.76 9.56 14.05 26.46 67.92 -51.17%
EY 4.32 3.18 1.50 10.46 7.12 3.78 1.47 105.03%
DY 5.41 5.26 4.26 6.80 7.81 6.67 6.94 -15.28%
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