[SCC] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 0.63%
YoY- 8.43%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 62,874 64,217 64,981 63,101 60,373 53,257 49,142 17.76%
PBT 8,913 9,055 9,534 8,743 8,773 9,370 10,039 -7.59%
Tax -2,958 -2,993 -3,119 -2,328 -2,398 -4,506 -4,558 -24.94%
NP 5,955 6,062 6,415 6,415 6,375 4,864 5,481 5.65%
-
NP to SH 5,955 6,062 6,415 6,415 6,375 4,864 5,481 5.65%
-
Tax Rate 33.19% 33.05% 32.71% 26.63% 27.33% 48.09% 45.40% -
Total Cost 56,919 58,155 58,566 56,686 53,998 48,393 43,661 19.24%
-
Net Worth 11,656 0 0 37,662 35,906 32,943 36,377 -53.01%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 4,269 4,269 2,139 2,139 4,275 4,275 4,275 -0.09%
Div Payout % 71.69% 70.43% 33.36% 33.36% 67.07% 87.90% 78.01% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 11,656 0 0 37,662 35,906 32,943 36,377 -53.01%
NOSH 42,776 42,589 42,742 42,797 42,745 42,783 42,766 0.01%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 9.47% 9.44% 9.87% 10.17% 10.56% 9.13% 11.15% -
ROE 51.09% 0.00% 0.00% 17.03% 17.75% 14.76% 15.07% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 146.98 150.78 152.03 147.44 141.24 124.48 114.91 17.74%
EPS 13.92 14.23 15.01 14.99 14.91 11.37 12.82 5.61%
DPS 10.00 10.00 5.00 5.00 10.00 10.00 10.00 0.00%
NAPS 0.2725 0.00 0.00 0.88 0.84 0.77 0.8506 -53.01%
Adjusted Per Share Value based on latest NOSH - 42,797
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 39.30 40.14 40.61 39.44 37.73 33.29 30.71 17.78%
EPS 3.72 3.79 4.01 4.01 3.98 3.04 3.43 5.53%
DPS 2.67 2.67 1.34 1.34 2.67 2.67 2.67 0.00%
NAPS 0.0729 0.00 0.00 0.2354 0.2244 0.2059 0.2274 -52.99%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.72 1.84 1.93 1.80 1.83 1.88 2.60 -
P/RPS 1.17 1.22 1.27 1.22 1.30 1.51 2.26 -35.39%
P/EPS 12.36 12.93 12.86 12.01 12.27 16.54 20.29 -28.03%
EY 8.09 7.74 7.78 8.33 8.15 6.05 4.93 38.91%
DY 5.81 5.43 2.59 2.78 5.46 5.32 3.85 31.40%
P/NAPS 6.31 0.00 0.00 2.05 2.18 2.44 3.06 61.65%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 01/03/17 24/11/16 25/08/16 26/05/16 24/02/16 24/11/15 25/08/15 -
Price 1.73 1.75 1.87 2.07 1.80 1.85 1.90 -
P/RPS 1.18 1.16 1.23 1.40 1.27 1.49 1.65 -19.94%
P/EPS 12.43 12.29 12.46 13.81 12.07 16.27 14.83 -11.05%
EY 8.05 8.13 8.03 7.24 8.29 6.15 6.75 12.39%
DY 5.78 5.71 2.67 2.42 5.56 5.41 5.26 6.45%
P/NAPS 6.35 0.00 0.00 2.35 2.14 2.40 2.23 100.26%

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