[SCC] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -74.92%
YoY- 4.74%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 34,973 25,423 16,972 8,751 35,624 25,594 17,511 58.25%
PBT 6,342 3,566 2,935 1,776 7,210 4,874 3,417 50.74%
Tax -1,766 -1,054 -784 -468 -2,006 -1,492 -894 57.11%
NP 4,576 2,512 2,151 1,308 5,204 3,382 2,523 48.45%
-
NP to SH 4,576 2,504 2,149 1,305 5,204 3,382 2,523 48.45%
-
Tax Rate 27.85% 29.56% 26.71% 26.35% 27.82% 30.61% 26.16% -
Total Cost 30,397 22,911 14,821 7,443 30,420 22,212 14,988 59.87%
-
Net Worth 30,552 32,628 35,033 34,117 32,925 31,169 31,320 -1.63%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,275 - 4,272 - 2,779 - - -
Div Payout % 93.43% - 198.81% - 53.41% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 30,552 32,628 35,033 34,117 32,925 31,169 31,320 -1.63%
NOSH 42,754 42,585 42,723 42,647 42,760 42,756 41,771 1.55%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.08% 9.88% 12.67% 14.95% 14.61% 13.21% 14.41% -
ROE 14.98% 7.67% 6.13% 3.83% 15.81% 10.85% 8.06% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 81.80 59.70 39.73 20.52 83.31 59.86 41.92 55.83%
EPS 10.70 5.88 5.03 3.06 12.17 7.91 6.04 46.15%
DPS 10.00 0.00 10.00 0.00 6.50 0.00 0.00 -
NAPS 0.7146 0.7662 0.82 0.80 0.77 0.729 0.7498 -3.14%
Adjusted Per Share Value based on latest NOSH - 42,647
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.78 18.01 12.02 6.20 25.24 18.13 12.41 58.23%
EPS 3.24 1.77 1.52 0.92 3.69 2.40 1.79 48.25%
DPS 3.03 0.00 3.03 0.00 1.97 0.00 0.00 -
NAPS 0.2164 0.2311 0.2482 0.2417 0.2333 0.2208 0.2219 -1.65%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.83 1.09 0.86 0.69 0.85 0.535 0.575 -
P/RPS 1.01 1.83 2.16 3.36 1.02 0.89 1.37 -18.31%
P/EPS 7.75 18.54 17.10 22.55 6.98 6.76 9.52 -12.76%
EY 12.90 5.39 5.85 4.43 14.32 14.79 10.50 14.63%
DY 12.05 0.00 11.63 0.00 7.65 0.00 0.00 -
P/NAPS 1.16 1.42 1.05 0.86 1.10 0.73 0.77 31.25%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 23/11/12 24/08/12 23/05/12 27/02/12 23/11/11 24/08/11 -
Price 0.81 0.91 0.95 0.71 0.54 0.58 0.52 -
P/RPS 0.99 1.52 2.39 3.46 0.65 0.97 1.24 -13.87%
P/EPS 7.57 15.48 18.89 23.20 4.44 7.33 8.61 -8.18%
EY 13.21 6.46 5.29 4.31 22.54 13.64 11.62 8.88%
DY 12.35 0.00 10.53 0.00 12.04 0.00 0.00 -
P/NAPS 1.13 1.19 1.16 0.89 0.70 0.80 0.69 38.73%

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