[SCC] QoQ 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- -43.24%
YoY- -10.19%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 10,372 9,438 8,866 10,015 9,550 8,451 8,221 16.70%
PBT 2,772 1,396 1,127 1,595 2,777 630 1,159 78.55%
Tax -609 -365 -294 -423 -712 -269 -317 54.35%
NP 2,163 1,031 833 1,172 2,065 361 842 87.24%
-
NP to SH 2,163 1,031 833 1,172 2,065 355 843 87.10%
-
Tax Rate 21.97% 26.15% 26.09% 26.52% 25.64% 42.70% 27.35% -
Total Cost 8,209 8,407 8,033 8,843 7,485 8,090 7,379 7.34%
-
Net Worth 31,461 29,334 32,465 31,738 30,556 32,381 35,089 -6.99%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 4,277 - - 4,279 -
Div Payout % - - - 364.96% - - 507.61% -
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 31,461 29,334 32,465 31,738 30,556 32,381 35,089 -6.99%
NOSH 42,747 42,780 42,717 42,773 42,753 42,261 42,791 -0.06%
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 20.85% 10.92% 9.40% 11.70% 21.62% 4.27% 10.24% -
ROE 6.88% 3.51% 2.57% 3.69% 6.76% 1.10% 2.40% -
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 24.26 22.06 20.75 23.41 22.34 20.00 19.21 16.78%
EPS 5.06 2.41 1.95 2.74 4.83 0.84 1.97 87.23%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 10.00 -
NAPS 0.736 0.6857 0.76 0.742 0.7147 0.7662 0.82 -6.93%
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 6.48 5.90 5.54 6.26 5.97 5.28 5.14 16.65%
EPS 1.35 0.64 0.52 0.73 1.29 0.22 0.53 86.19%
DPS 0.00 0.00 0.00 2.67 0.00 0.00 2.67 -
NAPS 0.1966 0.1833 0.2029 0.1984 0.191 0.2024 0.2193 -7.00%
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 4.29 4.19 5.11 3.46 3.72 5.45 4.48 -2.84%
P/EPS 20.55 38.38 54.36 29.56 17.18 129.76 43.65 -39.39%
EY 4.87 2.61 1.84 3.38 5.82 0.77 2.29 65.14%
DY 0.00 0.00 0.00 12.35 0.00 0.00 11.63 -
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 4.41 4.46 4.31 3.80 3.63 4.55 4.94 -7.26%
P/EPS 21.15 40.87 45.90 32.48 16.77 108.33 48.22 -42.18%
EY 4.73 2.45 2.18 3.08 5.96 0.92 2.07 73.22%
DY 0.00 0.00 0.00 11.24 0.00 0.00 10.53 -
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