[SCC] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.95%
YoY- 21.25%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 62,562 57,437 41,074 37,758 33,897 34,125 11,684 32.23%
PBT 7,337 6,960 7,073 5,490 4,754 6,498 5,477 4.98%
Tax -2,293 -2,405 -1,878 -1,442 -1,405 -1,989 -378 35.01%
NP 5,044 4,554 5,194 4,048 3,349 4,509 5,098 -0.17%
-
NP to SH 5,044 4,554 5,194 4,048 3,338 4,509 5,098 -0.17%
-
Tax Rate 31.25% 34.55% 26.55% 26.27% 29.55% 30.61% 6.90% -
Total Cost 57,518 52,882 35,880 33,710 30,548 29,616 6,585 43.46%
-
Net Worth 37,594 32,920 31,219 29,320 32,628 31,169 9,038 26.78%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 5,699 5,700 5,702 5,701 - - 185 76.96%
Div Payout % 112.99% 125.16% 109.77% 140.85% - - 3.64% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 37,594 32,920 31,219 29,320 32,628 31,169 9,038 26.78%
NOSH 42,745 42,753 42,766 42,760 42,585 42,756 13,905 20.56%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.06% 7.93% 12.65% 10.72% 9.88% 13.21% 43.64% -
ROE 13.42% 13.84% 16.64% 13.81% 10.23% 14.47% 56.41% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 146.36 134.35 96.04 88.30 79.60 79.81 84.02 9.68%
EPS 11.80 10.65 12.15 9.47 7.84 10.55 36.67 -17.20%
DPS 13.33 13.33 13.33 13.33 0.00 0.00 1.33 46.78%
NAPS 0.8795 0.77 0.73 0.6857 0.7662 0.729 0.65 5.16%
Adjusted Per Share Value based on latest NOSH - 42,780
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 44.32 40.69 29.10 26.75 24.01 24.17 8.28 32.22%
EPS 3.57 3.23 3.68 2.87 2.37 3.19 3.61 -0.18%
DPS 4.04 4.04 4.04 4.04 0.00 0.00 0.13 77.21%
NAPS 0.2663 0.2332 0.2212 0.2077 0.2311 0.2208 0.064 26.79%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.84 1.88 1.49 0.925 1.09 0.535 0.57 -
P/RPS 1.26 1.40 1.55 1.05 1.37 0.67 0.68 10.81%
P/EPS 15.59 17.65 12.27 9.77 13.90 5.07 1.55 46.87%
EY 6.41 5.67 8.15 10.23 7.19 19.71 64.33 -31.88%
DY 7.25 7.09 8.95 14.41 0.00 0.00 2.34 20.71%
P/NAPS 2.09 2.44 2.04 1.35 1.42 0.73 0.88 15.49%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 24/11/15 24/11/14 25/11/13 23/11/12 23/11/11 25/11/10 -
Price 1.75 1.85 1.28 0.985 0.91 0.58 0.56 -
P/RPS 1.20 1.38 1.33 1.12 1.14 0.73 0.67 10.19%
P/EPS 14.83 17.37 10.54 10.40 11.61 5.50 1.53 45.96%
EY 6.74 5.76 9.49 9.61 8.62 18.18 65.48 -31.51%
DY 7.62 7.21 10.42 13.54 0.00 0.00 2.38 21.38%
P/NAPS 1.99 2.40 1.75 1.44 1.19 0.80 0.86 14.99%

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