[SCC] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -5.12%
YoY- 11.1%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 40,985 41,178 39,799 37,595 38,691 37,869 36,882 7.26%
PBT 9,428 8,051 7,437 6,543 6,890 6,895 6,129 33.15%
Tax -4,111 -2,018 -1,820 -1,610 -1,691 -1,794 -1,698 80.01%
NP 5,317 6,033 5,617 4,933 5,199 5,101 4,431 12.88%
-
NP to SH 5,317 6,033 5,617 4,933 5,199 5,101 4,431 12.88%
-
Tax Rate 43.60% 25.07% 24.47% 24.61% 24.54% 26.02% 27.70% -
Total Cost 35,668 35,145 34,182 32,662 33,492 32,768 32,451 6.48%
-
Net Worth 33,754 31,159 33,882 32,479 31,461 29,334 32,465 2.62%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,273 4,273 4,273 4,273 4,277 4,277 8,503 -36.71%
Div Payout % 80.38% 70.84% 76.08% 86.63% 82.27% 83.85% 191.91% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 33,754 31,159 33,882 32,479 31,461 29,334 32,465 2.62%
NOSH 42,727 42,684 42,732 42,735 42,747 42,780 42,717 0.01%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.97% 14.65% 14.11% 13.12% 13.44% 13.47% 12.01% -
ROE 15.75% 19.36% 16.58% 15.19% 16.52% 17.39% 13.65% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 95.92 96.47 93.14 87.97 90.51 88.52 86.34 7.24%
EPS 12.44 14.13 13.14 11.54 12.16 11.92 10.37 12.86%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 20.00 -36.92%
NAPS 0.79 0.73 0.7929 0.76 0.736 0.6857 0.76 2.60%
Adjusted Per Share Value based on latest NOSH - 42,735
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 29.03 29.17 28.19 26.63 27.41 26.83 26.13 7.24%
EPS 3.77 4.27 3.98 3.49 3.68 3.61 3.14 12.92%
DPS 3.03 3.03 3.03 3.03 3.03 3.03 6.02 -36.64%
NAPS 0.2391 0.2207 0.24 0.2301 0.2229 0.2078 0.23 2.61%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.27 1.49 1.56 1.31 1.04 0.925 1.06 -
P/RPS 1.32 1.54 1.67 1.49 1.15 1.04 1.23 4.80%
P/EPS 10.21 10.54 11.87 11.35 8.55 7.76 10.22 -0.06%
EY 9.80 9.49 8.43 8.81 11.69 12.89 9.79 0.06%
DY 7.87 6.71 6.41 7.63 9.62 10.81 18.87 -44.08%
P/NAPS 1.61 2.04 1.97 1.72 1.41 1.35 1.39 10.26%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 24/11/14 26/08/14 27/05/14 25/02/14 25/11/13 26/08/13 -
Price 1.47 1.28 1.50 1.44 1.07 0.985 0.895 -
P/RPS 1.53 1.33 1.61 1.64 1.18 1.11 1.04 29.26%
P/EPS 11.81 9.06 11.41 12.48 8.80 8.26 8.63 23.19%
EY 8.47 11.04 8.76 8.02 11.37 12.11 11.59 -18.82%
DY 6.80 7.81 6.67 6.94 9.35 10.15 22.35 -54.66%
P/NAPS 1.86 1.75 1.89 1.89 1.45 1.44 1.18 35.32%

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