[SCC] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 21.61%
YoY- 127.3%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 59,070 62,683 63,917 62,696 55,985 51,266 47,978 14.91%
PBT 2,823 3,065 4,215 5,407 4,469 3,295 2,290 15.01%
Tax -1,439 -1,450 -1,713 -1,349 -1,148 -808 -639 72.06%
NP 1,384 1,615 2,502 4,058 3,321 2,487 1,651 -11.12%
-
NP to SH 1,373 1,691 2,576 4,080 3,355 2,487 1,651 -11.59%
-
Tax Rate 50.97% 47.31% 40.64% 24.95% 25.69% 24.52% 27.90% -
Total Cost 57,686 61,068 61,415 58,638 52,664 48,779 46,327 15.78%
-
Net Worth 45,947 45,721 47,500 47,020 46,103 45,552 46,187 -0.34%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 1,411 1,411 1,411 1,411 1,411 1,411 1,411 0.00%
Div Payout % 102.81% 83.48% 54.80% 34.60% 42.07% 56.76% 85.50% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 45,947 45,721 47,500 47,020 46,103 45,552 46,187 -0.34%
NOSH 141,160 141,160 141,160 141,160 141,160 141,160 141,160 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.34% 2.58% 3.91% 6.47% 5.93% 4.85% 3.44% -
ROE 2.99% 3.70% 5.42% 8.68% 7.28% 5.46% 3.57% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 41.85 44.41 45.28 44.41 39.66 36.32 33.99 14.91%
EPS 0.97 1.20 1.82 2.89 2.38 1.76 1.17 -11.77%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.3255 0.3239 0.3365 0.3331 0.3266 0.3227 0.3272 -0.34%
Adjusted Per Share Value based on latest NOSH - 141,160
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 36.92 39.18 39.95 39.18 34.99 32.04 29.99 14.90%
EPS 0.86 1.06 1.61 2.55 2.10 1.55 1.03 -11.35%
DPS 0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.00%
NAPS 0.2872 0.2858 0.2969 0.2939 0.2881 0.2847 0.2887 -0.34%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.32 0.36 0.36 0.335 0.32 0.34 0.345 -
P/RPS 0.76 0.81 0.80 0.75 0.81 0.94 1.02 -17.85%
P/EPS 32.90 30.05 19.73 11.59 13.46 19.30 29.50 7.56%
EY 3.04 3.33 5.07 8.63 7.43 5.18 3.39 -7.02%
DY 3.13 2.78 2.78 2.99 3.13 2.94 2.90 5.23%
P/NAPS 0.98 1.11 1.07 1.01 0.98 1.05 1.05 -4.50%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 26/05/23 24/02/23 23/11/22 24/08/22 25/05/22 24/02/22 -
Price 0.34 0.335 0.36 0.32 0.36 0.36 0.37 -
P/RPS 0.81 0.75 0.80 0.72 0.91 0.99 1.09 -18.00%
P/EPS 34.96 27.97 19.73 11.07 15.15 20.43 31.64 6.89%
EY 2.86 3.58 5.07 9.03 6.60 4.89 3.16 -6.45%
DY 2.94 2.99 2.78 3.13 2.78 2.78 2.70 5.85%
P/NAPS 1.04 1.03 1.07 0.96 1.10 1.12 1.13 -5.39%

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