[SCC] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -36.86%
YoY- 56.03%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 56,934 59,070 62,683 63,917 62,696 55,985 51,266 7.23%
PBT 1,795 2,823 3,065 4,215 5,407 4,469 3,295 -33.27%
Tax -1,243 -1,439 -1,450 -1,713 -1,349 -1,148 -808 33.22%
NP 552 1,384 1,615 2,502 4,058 3,321 2,487 -63.30%
-
NP to SH 555 1,373 1,691 2,576 4,080 3,355 2,487 -63.17%
-
Tax Rate 69.25% 50.97% 47.31% 40.64% 24.95% 25.69% 24.52% -
Total Cost 56,382 57,686 61,068 61,415 58,638 52,664 48,779 10.12%
-
Net Worth 46,046 45,947 45,721 47,500 47,020 46,103 45,552 0.72%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 1,411 1,411 1,411 1,411 1,411 1,411 1,411 0.00%
Div Payout % 254.34% 102.81% 83.48% 54.80% 34.60% 42.07% 56.76% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 46,046 45,947 45,721 47,500 47,020 46,103 45,552 0.72%
NOSH 141,160 141,160 141,160 141,160 141,160 141,160 141,160 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 0.97% 2.34% 2.58% 3.91% 6.47% 5.93% 4.85% -
ROE 1.21% 2.99% 3.70% 5.42% 8.68% 7.28% 5.46% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 40.33 41.85 44.41 45.28 44.41 39.66 36.32 7.22%
EPS 0.39 0.97 1.20 1.82 2.89 2.38 1.76 -63.34%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.3262 0.3255 0.3239 0.3365 0.3331 0.3266 0.3227 0.72%
Adjusted Per Share Value based on latest NOSH - 141,160
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 35.58 36.92 39.18 39.95 39.18 34.99 32.04 7.22%
EPS 0.35 0.86 1.06 1.61 2.55 2.10 1.55 -62.88%
DPS 0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.00%
NAPS 0.2878 0.2872 0.2858 0.2969 0.2939 0.2881 0.2847 0.72%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.325 0.32 0.36 0.36 0.335 0.32 0.34 -
P/RPS 0.81 0.76 0.81 0.80 0.75 0.81 0.94 -9.43%
P/EPS 82.66 32.90 30.05 19.73 11.59 13.46 19.30 163.49%
EY 1.21 3.04 3.33 5.07 8.63 7.43 5.18 -62.03%
DY 3.08 3.13 2.78 2.78 2.99 3.13 2.94 3.14%
P/NAPS 1.00 0.98 1.11 1.07 1.01 0.98 1.05 -3.19%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 25/08/23 26/05/23 24/02/23 23/11/22 24/08/22 25/05/22 -
Price 0.325 0.34 0.335 0.36 0.32 0.36 0.36 -
P/RPS 0.81 0.81 0.75 0.80 0.72 0.91 0.99 -12.51%
P/EPS 82.66 34.96 27.97 19.73 11.07 15.15 20.43 153.69%
EY 1.21 2.86 3.58 5.07 9.03 6.60 4.89 -60.55%
DY 3.08 2.94 2.99 2.78 3.13 2.78 2.78 7.06%
P/NAPS 1.00 1.04 1.03 1.07 0.96 1.10 1.12 -7.27%

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