[SCC] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -42.58%
YoY- -58.5%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 46,182 42,420 45,410 50,936 56,505 65,650 65,173 -20.53%
PBT 2,122 1,741 2,580 3,485 5,412 7,568 7,547 -57.11%
Tax -836 -792 -989 -1,315 -1,633 -2,227 -2,240 -48.19%
NP 1,286 949 1,591 2,170 3,779 5,341 5,307 -61.16%
-
NP to SH 1,286 949 1,591 2,170 3,779 5,341 5,307 -61.16%
-
Tax Rate 39.40% 45.49% 38.33% 37.73% 30.17% 29.43% 29.68% -
Total Cost 44,896 41,471 43,819 48,766 52,726 60,309 59,866 -17.47%
-
Net Worth 44,028 44,352 44,635 42,503 42,799 43,449 42,912 1.72%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - 2,399 2,399 4,799 -
Div Payout % - - - - 63.50% 44.93% 90.44% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 44,028 44,352 44,635 42,503 42,799 43,449 42,912 1.72%
NOSH 141,160 141,160 141,160 141,160 141,160 141,160 141,160 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 2.78% 2.24% 3.50% 4.26% 6.69% 8.14% 8.14% -
ROE 2.92% 2.14% 3.56% 5.11% 8.83% 12.29% 12.37% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 32.72 30.05 32.17 36.08 40.03 46.51 46.17 -20.52%
EPS 0.91 0.67 1.13 1.54 2.68 3.78 3.76 -61.19%
DPS 0.00 0.00 0.00 0.00 1.70 1.70 3.40 -
NAPS 0.3119 0.3142 0.3162 0.3011 0.3032 0.3078 0.304 1.72%
Adjusted Per Share Value based on latest NOSH - 141,160
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 32.72 30.05 32.17 36.08 40.03 46.51 46.17 -20.52%
EPS 0.91 0.67 1.13 1.54 2.68 3.78 3.76 -61.19%
DPS 0.00 0.00 0.00 0.00 1.70 1.70 3.40 -
NAPS 0.3119 0.3142 0.3162 0.3011 0.3032 0.3078 0.304 1.72%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.38 0.39 0.38 0.38 0.385 0.385 0.485 -
P/RPS 1.16 1.30 1.18 1.05 0.96 0.83 1.05 6.87%
P/EPS 41.71 58.01 33.72 24.72 14.38 10.18 12.90 118.81%
EY 2.40 1.72 2.97 4.05 6.95 9.83 7.75 -54.26%
DY 0.00 0.00 0.00 0.00 4.42 4.42 7.01 -
P/NAPS 1.22 1.24 1.20 1.26 1.27 1.25 1.60 -16.55%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 27/05/21 04/03/21 20/11/20 25/08/20 28/05/20 21/02/20 -
Price 0.38 0.39 0.37 0.385 0.40 0.40 0.47 -
P/RPS 1.16 1.30 1.15 1.07 1.00 0.86 1.02 8.96%
P/EPS 41.71 58.01 32.83 25.04 14.94 10.57 12.50 123.46%
EY 2.40 1.72 3.05 3.99 6.69 9.46 8.00 -55.21%
DY 0.00 0.00 0.00 0.00 4.25 4.25 7.23 -
P/NAPS 1.22 1.24 1.17 1.28 1.32 1.30 1.55 -14.76%

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