[SCC] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 11.27%
YoY- 19.93%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 60,373 53,257 49,142 45,998 40,985 41,178 39,799 31.92%
PBT 8,773 9,370 10,039 10,414 9,428 8,051 7,437 11.60%
Tax -2,398 -4,506 -4,558 -4,498 -4,111 -2,018 -1,820 20.12%
NP 6,375 4,864 5,481 5,916 5,317 6,033 5,617 8.78%
-
NP to SH 6,375 4,864 5,481 5,916 5,317 6,033 5,617 8.78%
-
Tax Rate 27.33% 48.09% 45.40% 43.19% 43.60% 25.07% 24.47% -
Total Cost 53,998 48,393 43,661 40,082 35,668 35,145 34,182 35.52%
-
Net Worth 35,906 32,943 36,377 35,294 33,754 31,159 33,882 3.93%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 4,275 4,275 4,275 4,275 4,273 4,273 4,273 0.03%
Div Payout % 67.07% 87.90% 78.01% 72.27% 80.38% 70.84% 76.08% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 35,906 32,943 36,377 35,294 33,754 31,159 33,882 3.93%
NOSH 42,745 42,783 42,766 42,755 42,727 42,684 42,732 0.02%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.56% 9.13% 11.15% 12.86% 12.97% 14.65% 14.11% -
ROE 17.75% 14.76% 15.07% 16.76% 15.75% 19.36% 16.58% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 141.24 124.48 114.91 107.58 95.92 96.47 93.14 31.89%
EPS 14.91 11.37 12.82 13.84 12.44 14.13 13.14 8.76%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 0.84 0.77 0.8506 0.8255 0.79 0.73 0.7929 3.91%
Adjusted Per Share Value based on latest NOSH - 42,755
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 42.77 37.73 34.81 32.59 29.03 29.17 28.19 31.93%
EPS 4.52 3.45 3.88 4.19 3.77 4.27 3.98 8.82%
DPS 3.03 3.03 3.03 3.03 3.03 3.03 3.03 0.00%
NAPS 0.2544 0.2334 0.2577 0.25 0.2391 0.2207 0.24 3.94%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.83 1.88 2.60 1.93 1.27 1.49 1.56 -
P/RPS 1.30 1.51 2.26 1.79 1.32 1.54 1.67 -15.33%
P/EPS 12.27 16.54 20.29 13.95 10.21 10.54 11.87 2.22%
EY 8.15 6.05 4.93 7.17 9.80 9.49 8.43 -2.22%
DY 5.46 5.32 3.85 5.18 7.87 6.71 6.41 -10.11%
P/NAPS 2.18 2.44 3.06 2.34 1.61 2.04 1.97 6.96%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 24/11/15 25/08/15 25/05/15 25/02/15 24/11/14 26/08/14 -
Price 1.80 1.85 1.90 2.35 1.47 1.28 1.50 -
P/RPS 1.27 1.49 1.65 2.18 1.53 1.33 1.61 -14.59%
P/EPS 12.07 16.27 14.83 16.98 11.81 9.06 11.41 3.80%
EY 8.29 6.15 6.75 5.89 8.47 11.04 8.76 -3.59%
DY 5.56 5.41 5.26 4.26 6.80 7.81 6.67 -11.39%
P/NAPS 2.14 2.40 2.23 2.85 1.86 1.75 1.89 8.60%

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