[SCC] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 7.41%
YoY- 18.27%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 49,142 45,998 40,985 41,178 39,799 37,595 38,691 17.33%
PBT 10,039 10,414 9,428 8,051 7,437 6,543 6,890 28.61%
Tax -4,558 -4,498 -4,111 -2,018 -1,820 -1,610 -1,691 94.03%
NP 5,481 5,916 5,317 6,033 5,617 4,933 5,199 3.59%
-
NP to SH 5,481 5,916 5,317 6,033 5,617 4,933 5,199 3.59%
-
Tax Rate 45.40% 43.19% 43.60% 25.07% 24.47% 24.61% 24.54% -
Total Cost 43,661 40,082 35,668 35,145 34,182 32,662 33,492 19.39%
-
Net Worth 36,377 35,294 33,754 31,159 33,882 32,479 31,461 10.19%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 4,275 4,275 4,273 4,273 4,273 4,273 4,277 -0.03%
Div Payout % 78.01% 72.27% 80.38% 70.84% 76.08% 86.63% 82.27% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 36,377 35,294 33,754 31,159 33,882 32,479 31,461 10.19%
NOSH 42,766 42,755 42,727 42,684 42,732 42,735 42,747 0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.15% 12.86% 12.97% 14.65% 14.11% 13.12% 13.44% -
ROE 15.07% 16.76% 15.75% 19.36% 16.58% 15.19% 16.52% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 114.91 107.58 95.92 96.47 93.14 87.97 90.51 17.29%
EPS 12.82 13.84 12.44 14.13 13.14 11.54 12.16 3.59%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 0.8506 0.8255 0.79 0.73 0.7929 0.76 0.736 10.15%
Adjusted Per Share Value based on latest NOSH - 42,684
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 34.81 32.59 29.03 29.17 28.19 26.63 27.41 17.32%
EPS 3.88 4.19 3.77 4.27 3.98 3.49 3.68 3.60%
DPS 3.03 3.03 3.03 3.03 3.03 3.03 3.03 0.00%
NAPS 0.2577 0.25 0.2391 0.2207 0.24 0.2301 0.2229 10.18%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.60 1.93 1.27 1.49 1.56 1.31 1.04 -
P/RPS 2.26 1.79 1.32 1.54 1.67 1.49 1.15 57.08%
P/EPS 20.29 13.95 10.21 10.54 11.87 11.35 8.55 78.19%
EY 4.93 7.17 9.80 9.49 8.43 8.81 11.69 -43.85%
DY 3.85 5.18 7.87 6.71 6.41 7.63 9.62 -45.78%
P/NAPS 3.06 2.34 1.61 2.04 1.97 1.72 1.41 67.86%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 25/05/15 25/02/15 24/11/14 26/08/14 27/05/14 25/02/14 -
Price 1.90 2.35 1.47 1.28 1.50 1.44 1.07 -
P/RPS 1.65 2.18 1.53 1.33 1.61 1.64 1.18 25.12%
P/EPS 14.83 16.98 11.81 9.06 11.41 12.48 8.80 41.74%
EY 6.75 5.89 8.47 11.04 8.76 8.02 11.37 -29.43%
DY 5.26 4.26 6.80 7.81 6.67 6.94 9.35 -31.92%
P/NAPS 2.23 2.85 1.86 1.75 1.89 1.89 1.45 33.34%

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