[SCC] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 3.93%
YoY- -13.07%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 37,869 36,882 36,237 34,973 35,453 35,086 36,179 3.08%
PBT 6,895 6,129 6,161 6,342 5,974 6,801 7,385 -4.46%
Tax -1,794 -1,698 -1,721 -1,766 -1,571 -1,899 -2,046 -8.38%
NP 5,101 4,431 4,440 4,576 4,403 4,902 5,339 -2.99%
-
NP to SH 5,101 4,431 4,440 4,576 4,403 4,889 5,326 -2.83%
-
Tax Rate 26.02% 27.70% 27.93% 27.85% 26.30% 27.92% 27.70% -
Total Cost 32,768 32,451 31,797 30,397 31,050 30,184 30,840 4.12%
-
Net Worth 29,334 32,465 31,738 30,556 32,381 35,089 34,117 -9.57%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 4,277 8,503 12,782 8,505 11,284 7,058 2,779 33.26%
Div Payout % 83.85% 191.91% 287.90% 185.87% 256.29% 144.37% 52.18% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 29,334 32,465 31,738 30,556 32,381 35,089 34,117 -9.57%
NOSH 42,780 42,717 42,773 42,753 42,261 42,791 42,647 0.20%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.47% 12.01% 12.25% 13.08% 12.42% 13.97% 14.76% -
ROE 17.39% 13.65% 13.99% 14.98% 13.60% 13.93% 15.61% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 88.52 86.34 84.72 81.80 83.89 81.99 84.83 2.87%
EPS 11.92 10.37 10.38 10.70 10.42 11.43 12.49 -3.06%
DPS 10.00 20.00 30.00 20.00 26.50 16.50 6.50 33.23%
NAPS 0.6857 0.76 0.742 0.7147 0.7662 0.82 0.80 -9.75%
Adjusted Per Share Value based on latest NOSH - 42,753
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.83 26.13 25.67 24.78 25.12 24.86 25.63 3.09%
EPS 3.61 3.14 3.15 3.24 3.12 3.46 3.77 -2.84%
DPS 3.03 6.02 9.06 6.03 7.99 5.00 1.97 33.21%
NAPS 0.2078 0.23 0.2248 0.2165 0.2294 0.2486 0.2417 -9.57%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.925 1.06 0.81 0.83 1.09 0.86 0.69 -
P/RPS 1.04 1.23 0.96 1.01 1.30 1.05 0.81 18.11%
P/EPS 7.76 10.22 7.80 7.75 10.46 7.53 5.53 25.31%
EY 12.89 9.79 12.82 12.90 9.56 13.28 18.10 -20.23%
DY 10.81 18.87 37.04 24.10 24.31 19.19 9.42 9.60%
P/NAPS 1.35 1.39 1.09 1.16 1.42 1.05 0.86 35.03%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 27/05/13 25/02/13 23/11/12 24/08/12 23/05/12 -
Price 0.985 0.895 0.89 0.81 0.91 0.95 0.71 -
P/RPS 1.11 1.04 1.05 0.99 1.08 1.16 0.84 20.39%
P/EPS 8.26 8.63 8.57 7.57 8.73 8.32 5.69 28.17%
EY 12.11 11.59 11.66 13.21 11.45 12.03 17.59 -22.01%
DY 10.15 22.35 33.71 24.69 29.12 17.37 9.15 7.15%
P/NAPS 1.44 1.18 1.20 1.13 1.19 1.16 0.89 37.78%

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