[SCC] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -74.39%
YoY- -10.19%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 38,692 28,319 18,881 10,015 34,973 25,423 16,972 72.95%
PBT 6,889 4,118 2,722 1,595 6,342 3,566 2,935 76.34%
Tax -1,691 -1,082 -717 -423 -1,766 -1,054 -784 66.70%
NP 5,198 3,036 2,005 1,172 4,576 2,512 2,151 79.79%
-
NP to SH 5,198 3,036 2,005 1,172 4,576 2,504 2,149 79.90%
-
Tax Rate 24.55% 26.27% 26.34% 26.52% 27.85% 29.56% 26.71% -
Total Cost 33,494 25,283 16,876 8,843 30,397 22,911 14,821 71.95%
-
Net Worth 31,638 29,320 32,490 31,738 30,552 32,628 35,033 -6.55%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,275 4,276 - 4,277 4,275 - 4,272 0.04%
Div Payout % 82.25% 140.85% - 364.96% 93.43% - 198.81% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 31,638 29,320 32,490 31,738 30,552 32,628 35,033 -6.55%
NOSH 42,754 42,760 42,750 42,773 42,754 42,585 42,723 0.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.43% 10.72% 10.62% 11.70% 13.08% 9.88% 12.67% -
ROE 16.43% 10.35% 6.17% 3.69% 14.98% 7.67% 6.13% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 90.50 66.23 44.17 23.41 81.80 59.70 39.73 72.86%
EPS 12.16 7.10 4.69 2.74 10.70 5.88 5.03 79.83%
DPS 10.00 10.00 0.00 10.00 10.00 0.00 10.00 0.00%
NAPS 0.74 0.6857 0.76 0.742 0.7146 0.7662 0.82 -6.59%
Adjusted Per Share Value based on latest NOSH - 42,773
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 24.18 17.70 11.80 6.26 21.86 15.89 10.61 72.91%
EPS 3.25 1.90 1.25 0.73 2.86 1.57 1.34 80.22%
DPS 2.67 2.67 0.00 2.67 2.67 0.00 2.67 0.00%
NAPS 0.1977 0.1833 0.2031 0.1984 0.191 0.2039 0.219 -6.57%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.04 0.925 1.06 0.81 0.83 1.09 0.86 -
P/RPS 1.15 1.40 2.40 3.46 1.01 1.83 2.16 -34.23%
P/EPS 8.55 13.03 22.60 29.56 7.75 18.54 17.10 -36.92%
EY 11.69 7.68 4.42 3.38 12.90 5.39 5.85 58.44%
DY 9.62 10.81 0.00 12.35 12.05 0.00 11.63 -11.85%
P/NAPS 1.41 1.35 1.39 1.09 1.16 1.42 1.05 21.65%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 25/11/13 26/08/13 27/05/13 25/02/13 23/11/12 24/08/12 -
Price 1.07 0.985 0.895 0.89 0.81 0.91 0.95 -
P/RPS 1.18 1.49 2.03 3.80 0.99 1.52 2.39 -37.45%
P/EPS 8.80 13.87 19.08 32.48 7.57 15.48 18.89 -39.82%
EY 11.36 7.21 5.24 3.08 13.21 6.46 5.29 66.21%
DY 9.35 10.15 0.00 11.24 12.35 0.00 10.53 -7.59%
P/NAPS 1.45 1.44 1.18 1.20 1.13 1.19 1.16 15.99%

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