[SCC] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -29.47%
YoY- 43.82%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 36,179 35,625 36,515 36,791 27,880 19,683 8,763 157.13%
PBT 7,385 7,284 7,293 6,718 8,202 6,527 4,109 47.77%
Tax -2,046 -2,007 -2,441 -2,107 -1,664 -1,235 -284 272.56%
NP 5,339 5,277 4,852 4,611 6,538 5,292 3,825 24.87%
-
NP to SH 5,326 5,264 4,839 4,611 6,538 5,292 3,825 24.66%
-
Tax Rate 27.70% 27.55% 33.47% 31.36% 20.29% 18.92% 6.91% -
Total Cost 30,840 30,348 31,663 32,180 21,342 14,391 4,938 238.75%
-
Net Worth 34,117 32,920 31,191 32,073 30,828 29,416 25,146 22.53%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 2,779 2,779 1,705 2,092 2,092 2,092 386 272.40%
Div Payout % 52.18% 52.79% 35.24% 45.37% 32.00% 39.53% 10.11% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 34,117 32,920 31,191 32,073 30,828 29,416 25,146 22.53%
NOSH 42,647 42,753 42,786 42,775 42,817 42,632 38,687 6.70%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 14.76% 14.81% 13.29% 12.53% 23.45% 26.89% 43.65% -
ROE 15.61% 15.99% 15.51% 14.38% 21.21% 17.99% 15.21% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 84.83 83.33 85.34 86.01 65.11 46.17 22.65 140.97%
EPS 12.49 12.31 11.31 10.78 15.27 12.41 9.89 16.81%
DPS 6.50 6.50 4.00 4.89 4.89 4.91 1.00 247.89%
NAPS 0.80 0.77 0.729 0.7498 0.72 0.69 0.65 14.83%
Adjusted Per Share Value based on latest NOSH - 42,775
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 25.63 25.24 25.87 26.06 19.75 13.94 6.21 157.07%
EPS 3.77 3.73 3.43 3.27 4.63 3.75 2.71 24.59%
DPS 1.97 1.97 1.21 1.48 1.48 1.48 0.27 275.73%
NAPS 0.2417 0.2332 0.221 0.2272 0.2184 0.2084 0.1781 22.55%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.69 0.85 0.535 0.575 0.53 0.51 0.57 -
P/RPS 0.81 1.02 0.63 0.67 0.81 1.10 2.52 -53.04%
P/EPS 5.53 6.90 4.73 5.33 3.47 4.11 5.77 -2.79%
EY 18.10 14.49 21.14 18.75 28.81 24.34 17.35 2.85%
DY 9.42 7.65 7.48 8.51 9.22 9.62 1.75 206.82%
P/NAPS 0.86 1.10 0.73 0.77 0.74 0.74 0.88 -1.51%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 27/02/12 23/11/11 24/08/11 27/05/11 - - -
Price 0.71 0.54 0.58 0.52 0.53 0.00 0.00 -
P/RPS 0.84 0.65 0.68 0.60 0.81 0.00 0.00 -
P/EPS 5.69 4.39 5.13 4.82 3.47 0.00 0.00 -
EY 17.59 22.80 19.50 20.73 28.81 0.00 0.00 -
DY 9.15 12.04 6.90 9.41 9.22 0.00 0.00 -
P/NAPS 0.89 0.70 0.80 0.69 0.74 0.00 0.00 -

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