[SCC] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -5.5%
YoY- 24.63%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 60,476 60,760 62,874 64,217 64,981 63,101 60,373 0.11%
PBT 6,843 8,151 8,913 9,055 9,534 8,743 8,773 -15.27%
Tax -1,880 -2,827 -2,958 -2,993 -3,119 -2,328 -2,398 -14.98%
NP 4,963 5,324 5,955 6,062 6,415 6,415 6,375 -15.38%
-
NP to SH 4,963 5,324 5,955 6,062 6,415 6,415 6,375 -15.38%
-
Tax Rate 27.47% 34.68% 33.19% 33.05% 32.71% 26.63% 27.33% -
Total Cost 55,513 55,436 56,919 58,155 58,566 56,686 53,998 1.86%
-
Net Worth 38,125 0 11,656 0 0 37,662 35,906 4.08%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 4,268 4,268 4,269 4,269 2,139 2,139 4,275 -0.10%
Div Payout % 86.00% 80.17% 71.69% 70.43% 33.36% 33.36% 67.07% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 38,125 0 11,656 0 0 37,662 35,906 4.08%
NOSH 42,857 42,776 42,776 42,589 42,742 42,797 42,745 0.17%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.21% 8.76% 9.47% 9.44% 9.87% 10.17% 10.56% -
ROE 13.02% 0.00% 51.09% 0.00% 0.00% 17.03% 17.75% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 141.11 142.04 146.98 150.78 152.03 147.44 141.24 -0.06%
EPS 11.58 12.45 13.92 14.23 15.01 14.99 14.91 -15.52%
DPS 10.00 10.00 10.00 10.00 5.00 5.00 10.00 0.00%
NAPS 0.8896 0.00 0.2725 0.00 0.00 0.88 0.84 3.90%
Adjusted Per Share Value based on latest NOSH - 42,589
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 37.80 37.98 39.30 40.14 40.61 39.44 37.73 0.12%
EPS 3.10 3.33 3.72 3.79 4.01 4.01 3.98 -15.35%
DPS 2.67 2.67 2.67 2.67 1.34 1.34 2.67 0.00%
NAPS 0.2383 0.00 0.0729 0.00 0.00 0.2354 0.2244 4.09%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.24 1.78 1.72 1.84 1.93 1.80 1.83 -
P/RPS 1.59 1.25 1.17 1.22 1.27 1.22 1.30 14.38%
P/EPS 19.34 14.30 12.36 12.93 12.86 12.01 12.27 35.47%
EY 5.17 6.99 8.09 7.74 7.78 8.33 8.15 -26.19%
DY 4.46 5.62 5.81 5.43 2.59 2.78 5.46 -12.62%
P/NAPS 2.52 0.00 6.31 0.00 0.00 2.05 2.18 10.15%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 29/05/17 01/03/17 24/11/16 25/08/16 26/05/16 24/02/16 -
Price 0.58 2.20 1.73 1.75 1.87 2.07 1.80 -
P/RPS 0.41 1.55 1.18 1.16 1.23 1.40 1.27 -52.97%
P/EPS 5.01 17.68 12.43 12.29 12.46 13.81 12.07 -44.38%
EY 19.97 5.66 8.05 8.13 8.03 7.24 8.29 79.79%
DY 17.24 4.55 5.78 5.71 2.67 2.42 5.56 112.78%
P/NAPS 0.65 0.00 6.35 0.00 0.00 2.35 2.14 -54.84%

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