[SCC] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -5.78%
YoY- 7.75%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 65,173 64,791 67,126 65,311 66,159 66,795 62,800 2.49%
PBT 7,547 7,702 8,648 9,182 9,599 9,763 8,989 -10.97%
Tax -2,240 -2,473 -2,580 -2,564 -2,575 -2,296 -2,113 3.95%
NP 5,307 5,229 6,068 6,618 7,024 7,467 6,876 -15.81%
-
NP to SH 5,307 5,229 6,068 6,618 7,024 7,467 6,876 -15.81%
-
Tax Rate 29.68% 32.11% 29.83% 27.92% 26.83% 23.52% 23.51% -
Total Cost 59,866 59,562 61,058 58,693 59,135 59,328 55,924 4.63%
-
Net Worth 42,912 42,531 43,661 42,828 42,305 42,122 42,390 0.81%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 4,799 4,799 4,799 4,799 4,799 4,799 4,658 2.00%
Div Payout % 90.44% 91.79% 79.09% 72.52% 68.33% 64.28% 67.75% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 42,912 42,531 43,661 42,828 42,305 42,122 42,390 0.81%
NOSH 141,160 141,160 141,160 141,160 141,160 141,160 141,160 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.14% 8.07% 9.04% 10.13% 10.62% 11.18% 10.95% -
ROE 12.37% 12.29% 13.90% 15.45% 16.60% 17.73% 16.22% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 46.17 45.90 47.55 46.27 46.87 47.32 44.49 2.49%
EPS 3.76 3.70 4.30 4.69 4.98 5.29 4.87 -15.80%
DPS 3.40 3.40 3.40 3.40 3.40 3.40 3.30 2.00%
NAPS 0.304 0.3013 0.3093 0.3034 0.2997 0.2984 0.3003 0.81%
Adjusted Per Share Value based on latest NOSH - 141,160
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 46.17 45.90 47.55 46.27 46.87 47.32 44.49 2.49%
EPS 3.76 3.70 4.30 4.69 4.98 5.29 4.87 -15.80%
DPS 3.40 3.40 3.40 3.40 3.40 3.40 3.30 2.00%
NAPS 0.304 0.3013 0.3093 0.3034 0.2997 0.2984 0.3003 0.81%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.485 0.52 0.55 0.515 0.485 0.49 0.52 -
P/RPS 1.05 1.13 1.16 1.11 1.03 1.04 1.17 -6.94%
P/EPS 12.90 14.04 12.79 10.98 9.75 9.26 10.68 13.37%
EY 7.75 7.12 7.82 9.10 10.26 10.80 9.37 -11.85%
DY 7.01 6.54 6.18 6.60 7.01 6.94 6.35 6.79%
P/NAPS 1.60 1.73 1.78 1.70 1.62 1.64 1.73 -5.06%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 21/11/19 22/08/19 28/05/19 25/02/19 23/11/18 27/08/18 -
Price 0.47 0.50 0.505 0.525 0.53 0.515 0.50 -
P/RPS 1.02 1.09 1.06 1.13 1.13 1.09 1.12 -6.02%
P/EPS 12.50 13.50 11.75 11.20 10.65 9.74 10.26 14.02%
EY 8.00 7.41 8.51 8.93 9.39 10.27 9.74 -12.26%
DY 7.23 6.80 6.73 6.48 6.42 6.60 6.60 6.24%
P/NAPS 1.55 1.66 1.63 1.73 1.77 1.73 1.67 -4.83%

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