[SCC] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 94.15%
YoY- -8.96%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 49,352 29,296 14,075 63,688 46,417 30,356 14,546 125.62%
PBT 6,055 3,188 1,169 8,286 4,663 2,570 1,442 160.04%
Tax -1,666 -933 -368 -2,116 -1,485 -936 -528 114.97%
NP 4,389 2,255 801 6,170 3,178 1,634 914 184.35%
-
NP to SH 4,389 2,255 801 6,170 3,178 1,634 914 184.35%
-
Tax Rate 27.51% 29.27% 31.48% 25.54% 31.85% 36.42% 36.62% -
Total Cost 44,963 27,041 13,274 57,518 43,239 28,722 13,632 121.41%
-
Net Worth 42,122 42,390 40,936 42,503 39,581 38,052 39,448 4.46%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 4,799 2,399 2,399 98 9,316 2,138 2,138 71.34%
Div Payout % 109.35% 106.42% 299.59% 1.60% 293.16% 130.89% 234.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 42,122 42,390 40,936 42,503 39,581 38,052 39,448 4.46%
NOSH 141,160 141,160 141,160 141,160 141,160 42,774 42,776 121.49%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.89% 7.70% 5.69% 9.69% 6.85% 5.38% 6.28% -
ROE 10.42% 5.32% 1.96% 14.52% 8.03% 4.29% 2.32% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 34.96 20.75 9.97 45.12 32.88 70.97 34.01 1.85%
EPS 3.11 1.60 0.57 4.37 2.25 3.82 2.14 28.27%
DPS 3.40 1.70 1.70 0.07 6.60 5.00 5.00 -22.65%
NAPS 0.2984 0.3003 0.29 0.3011 0.2804 0.8896 0.9222 -52.83%
Adjusted Per Share Value based on latest NOSH - 141,160
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 30.85 18.31 8.80 39.81 29.01 18.97 9.09 125.66%
EPS 2.74 1.41 0.50 3.86 1.99 1.02 0.57 184.55%
DPS 3.00 1.50 1.50 0.06 5.82 1.34 1.34 71.05%
NAPS 0.2633 0.2649 0.2559 0.2656 0.2474 0.2378 0.2466 4.46%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.49 0.52 0.50 0.51 0.60 2.24 1.78 -
P/RPS 1.40 2.51 5.01 1.13 1.82 3.16 5.23 -58.43%
P/EPS 15.76 32.55 88.12 11.67 26.65 58.64 83.31 -67.01%
EY 6.35 3.07 1.13 8.57 3.75 1.71 1.20 203.35%
DY 6.94 3.27 3.40 0.14 11.00 2.23 2.81 82.61%
P/NAPS 1.64 1.73 1.72 1.69 2.14 2.52 1.93 -10.27%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 27/08/18 28/05/18 23/02/18 24/11/17 25/08/17 29/05/17 -
Price 0.515 0.50 0.495 0.565 0.50 0.58 2.20 -
P/RPS 1.47 2.41 4.96 1.25 1.52 0.82 6.47 -62.73%
P/EPS 16.56 31.30 87.23 12.93 22.21 15.18 102.96 -70.39%
EY 6.04 3.19 1.15 7.74 4.50 6.59 0.97 238.08%
DY 6.60 3.40 3.43 0.12 13.20 8.62 2.27 103.57%
P/NAPS 1.73 1.67 1.71 1.88 1.78 0.65 2.39 -19.36%

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