[SCC] QoQ TTM Result on 31-Mar-2013 [#1]

Stock

[SCC] SCC HOLDINGS BERHAD

Announcement Date

27-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- -2.97%

YoY- -16.64%

Quarter Report

SCC Holdings 1st Qtr 2013.pdf

Latest QR

Upcoming QR

SCC's Result

SCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
TTM Result
Revenue	38,691	37,869	36,882	36,237	34,973	35,453	35,086	6.71%
YoY %	2.17%	2.68%	1.78%	3.61%	-1.35%	1.05%	-	-
Horiz. %	110.27%	107.93%	105.12%	103.28%	99.68%	101.05%	100.00%	-
PBT	6,890	6,895	6,129	6,161	6,342	5,974	6,801	0.86%
YoY %	-0.07%	12.50%	-0.52%	-2.85%	6.16%	-12.16%	-	-
Horiz. %	101.31%	101.38%	90.12%	90.59%	93.25%	87.84%	100.00%	-
Tax	-1,691	-1,794	-1,698	-1,721	-1,766	-1,571	-1,899	-7.42%
YoY %	5.74%	-5.65%	1.34%	2.55%	-12.41%	17.27%	-	-
Horiz. %	89.05%	94.47%	89.42%	90.63%	93.00%	82.73%	100.00%	-
NP	5,199	5,101	4,431	4,440	4,576	4,403	4,902	3.98%
YoY %	1.92%	15.12%	-0.20%	-2.97%	3.93%	-10.18%	-	-
Horiz. %	106.06%	104.06%	90.39%	90.58%	93.35%	89.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,199	5,101	4,431	4,440	4,576	4,403	4,889	4.17%
YoY %	1.92%	15.12%	-0.20%	-2.97%	3.93%	-9.94%	-	-
Horiz. %	106.34%	104.34%	90.63%	90.82%	93.60%	90.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.54%	26.02%	27.70%	27.93%	27.85%	26.30%	27.92%	-
YoY %	-5.69%	-6.06%	-0.82%	0.29%	5.89%	-5.80%	-	-
Horiz. %	87.89%	93.19%	99.21%	100.04%	99.75%	94.20%	100.00%	-
Total Cost	33,492	32,768	32,451	31,797	30,397	31,050	30,184	7.15%
YoY %	2.21%	0.98%	2.06%	4.61%	-2.10%	2.87%	-	-
Horiz. %	110.96%	108.56%	107.51%	105.34%	100.71%	102.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	31,461	29,334	32,465	31,738	30,556	32,381	35,089	-6.99%
YoY %	7.25%	-9.64%	2.29%	3.87%	-5.64%	-7.72%	-	-
Horiz. %	89.66%	83.60%	92.52%	90.45%	87.08%	92.28%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	4,277	4,277	8,503	12,782	8,505	11,284	7,058	-28.32%
YoY %	0.00%	-49.70%	-33.48%	50.29%	-24.63%	59.88%	-	-
Horiz. %	60.60%	60.60%	120.47%	181.10%	120.50%	159.88%	100.00%	-
Div Payout %	82.27%	83.85%	191.91%	287.90%	185.87%	256.29%	144.37%	-
YoY %	-1.88%	-56.31%	-33.34%	54.89%	-27.48%	77.52%	-	-
Horiz. %	56.99%	58.08%	132.93%	199.42%	128.75%	177.52%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	31,461	29,334	32,465	31,738	30,556	32,381	35,089	-6.99%
YoY %	7.25%	-9.64%	2.29%	3.87%	-5.64%	-7.72%	-	-
Horiz. %	89.66%	83.60%	92.52%	90.45%	87.08%	92.28%	100.00%	-
NOSH	42,747	42,780	42,717	42,773	42,753	42,261	42,791	-0.06%
YoY %	-0.08%	0.15%	-0.13%	0.05%	1.16%	-1.24%	-	-
Horiz. %	99.90%	99.97%	99.83%	99.96%	99.91%	98.76%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	13.44%	13.47%	12.01%	12.25%	13.08%	12.42%	13.97%	-
YoY %	-0.22%	12.16%	-1.96%	-6.35%	5.31%	-11.10%	-	-
Horiz. %	96.21%	96.42%	85.97%	87.69%	93.63%	88.90%	100.00%	-
ROE	16.52%	17.39%	13.65%	13.99%	14.98%	13.60%	13.93%	-
YoY %	-5.00%	27.40%	-2.43%	-6.61%	10.15%	-2.37%	-	-
Horiz. %	118.59%	124.84%	97.99%	100.43%	107.54%	97.63%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	90.51	88.52	86.34	84.72	81.80	83.89	81.99	6.79%
YoY %	2.25%	2.52%	1.91%	3.57%	-2.49%	2.32%	-	-
Horiz. %	110.39%	107.96%	105.31%	103.33%	99.77%	102.32%	100.00%	-
EPS	12.16	11.92	10.37	10.38	10.70	10.42	11.43	4.20%
YoY %	2.01%	14.95%	-0.10%	-2.99%	2.69%	-8.84%	-	-
Horiz. %	106.39%	104.29%	90.73%	90.81%	93.61%	91.16%	100.00%	-
DPS	10.00	10.00	20.00	30.00	20.00	26.50	16.50	-28.31%
YoY %	0.00%	-50.00%	-33.33%	50.00%	-24.53%	60.61%	-	-
Horiz. %	60.61%	60.61%	121.21%	181.82%	121.21%	160.61%	100.00%	-
NAPS	0.736	0.6857	0.76	0.742	0.7147	0.7662	0.82	-6.93%
YoY %	7.34%	-9.78%	2.43%	3.82%	-6.72%	-6.56%	-	-
Horiz. %	89.76%	83.62%	92.68%	90.49%	87.16%	93.44%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 42,773
RPS	27.41	26.83	26.13	25.67	24.78	25.12	24.86	6.70%
YoY %	2.16%	2.68%	1.79%	3.59%	-1.35%	1.05%	-	-
Horiz. %	110.26%	107.92%	105.11%	103.26%	99.68%	101.05%	100.00%	-
EPS	3.68	3.61	3.14	3.15	3.24	3.12	3.46	4.18%
YoY %	1.94%	14.97%	-0.32%	-2.78%	3.85%	-9.83%	-	-
Horiz. %	106.36%	104.34%	90.75%	91.04%	93.64%	90.17%	100.00%	-
DPS	3.03	3.03	6.02	9.06	6.03	7.99	5.00	-28.32%
YoY %	0.00%	-49.67%	-33.55%	50.25%	-24.53%	59.80%	-	-
Horiz. %	60.60%	60.60%	120.40%	181.20%	120.60%	159.80%	100.00%	-
NAPS	0.2229	0.2078	0.23	0.2248	0.2165	0.2294	0.2486	-6.99%
YoY %	7.27%	-9.65%	2.31%	3.83%	-5.62%	-7.72%	-	-
Horiz. %	89.66%	83.59%	92.52%	90.43%	87.09%	92.28%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	1.04	0.925	1.06	0.81	0.83	1.09	0.86	-
P/RPS	1.15	1.04	1.23	0.96	1.01	1.30	1.05	6.23%
YoY %	10.58%	-15.45%	28.12%	-4.95%	-22.31%	23.81%	-	-
Horiz. %	109.52%	99.05%	117.14%	91.43%	96.19%	123.81%	100.00%	-
P/EPS	8.55	7.76	10.22	7.80	7.75	10.46	7.53	8.81%
YoY %	10.18%	-24.07%	31.03%	0.65%	-25.91%	38.91%	-	-
Horiz. %	113.55%	103.05%	135.72%	103.59%	102.92%	138.91%	100.00%	-
EY	11.69	12.89	9.79	12.82	12.90	9.56	13.28	-8.12%
YoY %	-9.31%	31.66%	-23.63%	-0.62%	34.94%	-28.01%	-	-
Horiz. %	88.03%	97.06%	73.72%	96.54%	97.14%	71.99%	100.00%	-
DY	9.62	10.81	18.87	37.04	24.10	24.31	19.19	-36.81%
YoY %	-11.01%	-42.71%	-49.06%	53.69%	-0.86%	26.68%	-	-
Horiz. %	50.13%	56.33%	98.33%	193.02%	125.59%	126.68%	100.00%	-
P/NAPS	1.41	1.35	1.39	1.09	1.16	1.42	1.05	21.65%
YoY %	4.44%	-2.88%	27.52%	-6.03%	-18.31%	35.24%	-	-
Horiz. %	134.29%	128.57%	132.38%	103.81%	110.48%	135.24%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	25/02/14	25/11/13	26/08/13	27/05/13	25/02/13	23/11/12	24/08/12	-
Price	1.07	0.985	0.895	0.89	0.81	0.91	0.95	-
P/RPS	1.18	1.11	1.04	1.05	0.99	1.08	1.16	1.14%
YoY %	6.31%	6.73%	-0.95%	6.06%	-8.33%	-6.90%	-	-
Horiz. %	101.72%	95.69%	89.66%	90.52%	85.34%	93.10%	100.00%	-
P/EPS	8.80	8.26	8.63	8.57	7.57	8.73	8.32	3.79%
YoY %	6.54%	-4.29%	0.70%	13.21%	-13.29%	4.93%	-	-
Horiz. %	105.77%	99.28%	103.73%	103.00%	90.99%	104.93%	100.00%	-
EY	11.37	12.11	11.59	11.66	13.21	11.45	12.03	-3.68%
YoY %	-6.11%	4.49%	-0.60%	-11.73%	15.37%	-4.82%	-	-
Horiz. %	94.51%	100.67%	96.34%	96.92%	109.81%	95.18%	100.00%	-
DY	9.35	10.15	22.35	33.71	24.69	29.12	17.37	-33.75%
YoY %	-7.88%	-54.59%	-33.70%	36.53%	-15.21%	67.65%	-	-
Horiz. %	53.83%	58.43%	128.67%	194.07%	142.14%	167.65%	100.00%	-
P/NAPS	1.45	1.44	1.18	1.20	1.13	1.19	1.16	15.99%
YoY %	0.69%	22.03%	-1.67%	6.19%	-5.04%	2.59%	-	-
Horiz. %	125.00%	124.14%	101.72%	103.45%	97.41%	102.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos