[SCC] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 1.18%
YoY- -18.54%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 34,973 35,453 35,086 36,179 35,625 36,515 36,791 -3.30%
PBT 6,342 5,974 6,801 7,385 7,284 7,293 6,718 -3.75%
Tax -1,766 -1,571 -1,899 -2,046 -2,007 -2,441 -2,107 -11.05%
NP 4,576 4,403 4,902 5,339 5,277 4,852 4,611 -0.50%
-
NP to SH 4,576 4,403 4,889 5,326 5,264 4,839 4,611 -0.50%
-
Tax Rate 27.85% 26.30% 27.92% 27.70% 27.55% 33.47% 31.36% -
Total Cost 30,397 31,050 30,184 30,840 30,348 31,663 32,180 -3.71%
-
Net Worth 30,556 32,381 35,089 34,117 32,920 31,191 32,073 -3.16%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 8,505 11,284 7,058 2,779 2,779 1,705 2,092 153.64%
Div Payout % 185.87% 256.29% 144.37% 52.18% 52.79% 35.24% 45.37% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 30,556 32,381 35,089 34,117 32,920 31,191 32,073 -3.16%
NOSH 42,753 42,261 42,791 42,647 42,753 42,786 42,775 -0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.08% 12.42% 13.97% 14.76% 14.81% 13.29% 12.53% -
ROE 14.98% 13.60% 13.93% 15.61% 15.99% 15.51% 14.38% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 81.80 83.89 81.99 84.83 83.33 85.34 86.01 -3.27%
EPS 10.70 10.42 11.43 12.49 12.31 11.31 10.78 -0.49%
DPS 20.00 26.50 16.50 6.50 6.50 4.00 4.89 154.65%
NAPS 0.7147 0.7662 0.82 0.80 0.77 0.729 0.7498 -3.13%
Adjusted Per Share Value based on latest NOSH - 42,647
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 21.86 22.16 21.93 22.61 22.27 22.82 22.99 -3.28%
EPS 2.86 2.75 3.06 3.33 3.29 3.02 2.88 -0.46%
DPS 5.32 7.05 4.41 1.74 1.74 1.07 1.31 153.46%
NAPS 0.191 0.2024 0.2193 0.2132 0.2058 0.1949 0.2005 -3.17%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.83 1.09 0.86 0.69 0.85 0.535 0.575 -
P/RPS 1.01 1.30 1.05 0.81 1.02 0.63 0.67 31.30%
P/EPS 7.75 10.46 7.53 5.53 6.90 4.73 5.33 28.20%
EY 12.90 9.56 13.28 18.10 14.49 21.14 18.75 -21.97%
DY 24.10 24.31 19.19 9.42 7.65 7.48 8.51 99.53%
P/NAPS 1.16 1.42 1.05 0.86 1.10 0.73 0.77 31.25%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 23/11/12 24/08/12 23/05/12 27/02/12 23/11/11 24/08/11 -
Price 0.81 0.91 0.95 0.71 0.54 0.58 0.52 -
P/RPS 0.99 1.08 1.16 0.84 0.65 0.68 0.60 39.42%
P/EPS 7.57 8.73 8.32 5.69 4.39 5.13 4.82 34.92%
EY 13.21 11.45 12.03 17.59 22.80 19.50 20.73 -25.84%
DY 24.69 29.12 17.37 9.15 12.04 6.90 9.41 89.67%
P/NAPS 1.13 1.19 1.16 0.89 0.70 0.80 0.69 38.73%

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