[SCC] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 4.94%
YoY- 26.51%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 35,086 36,179 35,625 36,515 36,791 27,880 19,683 47.06%
PBT 6,801 7,385 7,284 7,293 6,718 8,202 6,527 2.78%
Tax -1,899 -2,046 -2,007 -2,441 -2,107 -1,664 -1,235 33.25%
NP 4,902 5,339 5,277 4,852 4,611 6,538 5,292 -4.97%
-
NP to SH 4,889 5,326 5,264 4,839 4,611 6,538 5,292 -5.14%
-
Tax Rate 27.92% 27.70% 27.55% 33.47% 31.36% 20.29% 18.92% -
Total Cost 30,184 30,840 30,348 31,663 32,180 21,342 14,391 63.92%
-
Net Worth 35,089 34,117 32,920 31,191 32,073 30,828 29,416 12.48%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 7,058 2,779 2,779 1,705 2,092 2,092 2,092 125.11%
Div Payout % 144.37% 52.18% 52.79% 35.24% 45.37% 32.00% 39.53% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 35,089 34,117 32,920 31,191 32,073 30,828 29,416 12.48%
NOSH 42,791 42,647 42,753 42,786 42,775 42,817 42,632 0.24%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 13.97% 14.76% 14.81% 13.29% 12.53% 23.45% 26.89% -
ROE 13.93% 15.61% 15.99% 15.51% 14.38% 21.21% 17.99% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 81.99 84.83 83.33 85.34 86.01 65.11 46.17 46.69%
EPS 11.43 12.49 12.31 11.31 10.78 15.27 12.41 -5.34%
DPS 16.50 6.50 6.50 4.00 4.89 4.89 4.91 124.52%
NAPS 0.82 0.80 0.77 0.729 0.7498 0.72 0.69 12.20%
Adjusted Per Share Value based on latest NOSH - 42,786
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 21.93 22.61 22.27 22.82 22.99 17.43 12.30 47.08%
EPS 3.06 3.33 3.29 3.02 2.88 4.09 3.31 -5.10%
DPS 4.41 1.74 1.74 1.07 1.31 1.31 1.31 124.78%
NAPS 0.2193 0.2132 0.2058 0.1949 0.2005 0.1927 0.1839 12.46%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.86 0.69 0.85 0.535 0.575 0.53 0.51 -
P/RPS 1.05 0.81 1.02 0.63 0.67 0.81 1.10 -3.05%
P/EPS 7.53 5.53 6.90 4.73 5.33 3.47 4.11 49.78%
EY 13.28 18.10 14.49 21.14 18.75 28.81 24.34 -33.25%
DY 19.19 9.42 7.65 7.48 8.51 9.22 9.62 58.53%
P/NAPS 1.05 0.86 1.10 0.73 0.77 0.74 0.74 26.29%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 23/05/12 27/02/12 23/11/11 24/08/11 27/05/11 - -
Price 0.95 0.71 0.54 0.58 0.52 0.53 0.00 -
P/RPS 1.16 0.84 0.65 0.68 0.60 0.81 0.00 -
P/EPS 8.32 5.69 4.39 5.13 4.82 3.47 0.00 -
EY 12.03 17.59 22.80 19.50 20.73 28.81 0.00 -
DY 17.37 9.15 12.04 6.90 9.41 9.22 0.00 -
P/NAPS 1.16 0.89 0.70 0.80 0.69 0.74 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