[SCC] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -11.26%
YoY- -19.38%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 64,981 63,101 60,373 53,257 49,142 45,998 40,985 36.00%
PBT 9,534 8,743 8,773 9,370 10,039 10,414 9,428 0.74%
Tax -3,119 -2,328 -2,398 -4,506 -4,558 -4,498 -4,111 -16.82%
NP 6,415 6,415 6,375 4,864 5,481 5,916 5,317 13.34%
-
NP to SH 6,415 6,415 6,375 4,864 5,481 5,916 5,317 13.34%
-
Tax Rate 32.71% 26.63% 27.33% 48.09% 45.40% 43.19% 43.60% -
Total Cost 58,566 56,686 53,998 48,393 43,661 40,082 35,668 39.22%
-
Net Worth 0 37,662 35,906 32,943 36,377 35,294 33,754 -
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 2,139 2,139 4,275 4,275 4,275 4,275 4,273 -36.98%
Div Payout % 33.36% 33.36% 67.07% 87.90% 78.01% 72.27% 80.38% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 0 37,662 35,906 32,943 36,377 35,294 33,754 -
NOSH 42,742 42,797 42,745 42,783 42,766 42,755 42,727 0.02%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 9.87% 10.17% 10.56% 9.13% 11.15% 12.86% 12.97% -
ROE 0.00% 17.03% 17.75% 14.76% 15.07% 16.76% 15.75% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 152.03 147.44 141.24 124.48 114.91 107.58 95.92 35.97%
EPS 15.01 14.99 14.91 11.37 12.82 13.84 12.44 13.35%
DPS 5.00 5.00 10.00 10.00 10.00 10.00 10.00 -37.03%
NAPS 0.00 0.88 0.84 0.77 0.8506 0.8255 0.79 -
Adjusted Per Share Value based on latest NOSH - 42,783
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 40.61 39.44 37.73 33.29 30.71 28.75 25.62 35.98%
EPS 4.01 4.01 3.98 3.04 3.43 3.70 3.32 13.42%
DPS 1.34 1.34 2.67 2.67 2.67 2.67 2.67 -36.87%
NAPS 0.00 0.2354 0.2244 0.2059 0.2274 0.2206 0.211 -
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.93 1.80 1.83 1.88 2.60 1.93 1.27 -
P/RPS 1.27 1.22 1.30 1.51 2.26 1.79 1.32 -2.54%
P/EPS 12.86 12.01 12.27 16.54 20.29 13.95 10.21 16.64%
EY 7.78 8.33 8.15 6.05 4.93 7.17 9.80 -14.27%
DY 2.59 2.78 5.46 5.32 3.85 5.18 7.87 -52.36%
P/NAPS 0.00 2.05 2.18 2.44 3.06 2.34 1.61 -
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 24/02/16 24/11/15 25/08/15 25/05/15 25/02/15 -
Price 1.87 2.07 1.80 1.85 1.90 2.35 1.47 -
P/RPS 1.23 1.40 1.27 1.49 1.65 2.18 1.53 -13.55%
P/EPS 12.46 13.81 12.07 16.27 14.83 16.98 11.81 3.63%
EY 8.03 7.24 8.29 6.15 6.75 5.89 8.47 -3.49%
DY 2.67 2.42 5.56 5.41 5.26 4.26 6.80 -46.40%
P/NAPS 0.00 2.35 2.14 2.40 2.23 2.85 1.86 -

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