[SCC] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -13.83%
YoY- -29.97%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 56,505 65,650 65,173 64,791 67,126 65,311 66,159 -9.99%
PBT 5,412 7,568 7,547 7,702 8,648 9,182 9,599 -31.77%
Tax -1,633 -2,227 -2,240 -2,473 -2,580 -2,564 -2,575 -26.20%
NP 3,779 5,341 5,307 5,229 6,068 6,618 7,024 -33.87%
-
NP to SH 3,779 5,341 5,307 5,229 6,068 6,618 7,024 -33.87%
-
Tax Rate 30.17% 29.43% 29.68% 32.11% 29.83% 27.92% 26.83% -
Total Cost 52,726 60,309 59,866 59,562 61,058 58,693 59,135 -7.36%
-
Net Worth 42,799 43,449 42,912 42,531 43,661 42,828 42,305 0.77%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 2,399 2,399 4,799 4,799 4,799 4,799 4,799 -37.03%
Div Payout % 63.50% 44.93% 90.44% 91.79% 79.09% 72.52% 68.33% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 42,799 43,449 42,912 42,531 43,661 42,828 42,305 0.77%
NOSH 141,160 141,160 141,160 141,160 141,160 141,160 141,160 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 6.69% 8.14% 8.14% 8.07% 9.04% 10.13% 10.62% -
ROE 8.83% 12.29% 12.37% 12.29% 13.90% 15.45% 16.60% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 40.03 46.51 46.17 45.90 47.55 46.27 46.87 -9.99%
EPS 2.68 3.78 3.76 3.70 4.30 4.69 4.98 -33.86%
DPS 1.70 1.70 3.40 3.40 3.40 3.40 3.40 -37.03%
NAPS 0.3032 0.3078 0.304 0.3013 0.3093 0.3034 0.2997 0.77%
Adjusted Per Share Value based on latest NOSH - 141,160
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 35.32 41.03 40.73 40.49 41.95 40.82 41.35 -9.98%
EPS 2.36 3.34 3.32 3.27 3.79 4.14 4.39 -33.91%
DPS 1.50 1.50 3.00 3.00 3.00 3.00 3.00 -37.03%
NAPS 0.2675 0.2716 0.2682 0.2658 0.2729 0.2677 0.2644 0.78%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.385 0.385 0.485 0.52 0.55 0.515 0.485 -
P/RPS 0.96 0.83 1.05 1.13 1.16 1.11 1.03 -4.58%
P/EPS 14.38 10.18 12.90 14.04 12.79 10.98 9.75 29.60%
EY 6.95 9.83 7.75 7.12 7.82 9.10 10.26 -22.88%
DY 4.42 4.42 7.01 6.54 6.18 6.60 7.01 -26.48%
P/NAPS 1.27 1.25 1.60 1.73 1.78 1.70 1.62 -14.99%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 28/05/20 21/02/20 21/11/19 22/08/19 28/05/19 25/02/19 -
Price 0.40 0.40 0.47 0.50 0.505 0.525 0.53 -
P/RPS 1.00 0.86 1.02 1.09 1.06 1.13 1.13 -7.83%
P/EPS 14.94 10.57 12.50 13.50 11.75 11.20 10.65 25.34%
EY 6.69 9.46 8.00 7.41 8.51 8.93 9.39 -20.24%
DY 4.25 4.25 7.23 6.80 6.73 6.48 6.42 -24.06%
P/NAPS 1.32 1.30 1.55 1.66 1.63 1.73 1.77 -17.77%

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