[SCC] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -11.94%
YoY- -12.32%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 65,802 61,889 62,562 57,437 41,074 37,758 33,897 11.68%
PBT 8,073 6,217 7,337 6,960 7,073 5,490 4,754 9.22%
Tax -2,221 -1,980 -2,293 -2,405 -1,878 -1,442 -1,405 7.92%
NP 5,852 4,237 5,044 4,554 5,194 4,048 3,349 9.74%
-
NP to SH 5,852 4,237 5,044 4,554 5,194 4,048 3,338 9.80%
-
Tax Rate 27.51% 31.85% 31.25% 34.55% 26.55% 26.27% 29.55% -
Total Cost 59,950 57,652 57,518 52,882 35,880 33,710 30,548 11.88%
-
Net Worth 42,122 39,581 37,594 32,920 31,219 29,320 32,628 4.34%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 6,399 12,422 5,699 5,700 5,702 5,701 - -
Div Payout % 109.35% 293.16% 112.99% 125.16% 109.77% 140.85% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 42,122 39,581 37,594 32,920 31,219 29,320 32,628 4.34%
NOSH 141,160 141,160 42,745 42,753 42,766 42,760 42,585 22.09%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.89% 6.85% 8.06% 7.93% 12.65% 10.72% 9.88% -
ROE 13.89% 10.71% 13.42% 13.84% 16.64% 13.81% 10.23% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 46.62 43.84 146.36 134.35 96.04 88.30 79.60 -8.52%
EPS 4.15 3.00 11.80 10.65 12.15 9.47 7.84 -10.05%
DPS 4.53 8.80 13.33 13.33 13.33 13.33 0.00 -
NAPS 0.2984 0.2804 0.8795 0.77 0.73 0.6857 0.7662 -14.53%
Adjusted Per Share Value based on latest NOSH - 42,783
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 46.62 43.84 44.32 40.69 29.10 26.75 24.01 11.68%
EPS 4.15 3.00 3.57 3.23 3.68 2.87 2.37 9.78%
DPS 4.53 8.80 4.04 4.04 4.04 4.04 0.00 -
NAPS 0.2984 0.2804 0.2663 0.2332 0.2212 0.2077 0.2311 4.34%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.49 0.60 1.84 1.88 1.49 0.925 1.09 -
P/RPS 1.05 1.37 1.26 1.40 1.55 1.05 1.37 -4.33%
P/EPS 11.82 19.99 15.59 17.65 12.27 9.77 13.90 -2.66%
EY 8.46 5.00 6.41 5.67 8.15 10.23 7.19 2.74%
DY 9.25 14.67 7.25 7.09 8.95 14.41 0.00 -
P/NAPS 1.64 2.14 2.09 2.44 2.04 1.35 1.42 2.42%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 24/11/17 24/11/16 24/11/15 24/11/14 25/11/13 23/11/12 -
Price 0.515 0.50 1.75 1.85 1.28 0.985 0.91 -
P/RPS 1.10 1.14 1.20 1.38 1.33 1.12 1.14 -0.59%
P/EPS 12.42 16.66 14.83 17.37 10.54 10.40 11.61 1.12%
EY 8.05 6.00 6.74 5.76 9.49 9.61 8.62 -1.13%
DY 8.80 17.60 7.62 7.21 10.42 13.54 0.00 -
P/NAPS 1.73 1.78 1.99 2.40 1.75 1.44 1.19 6.43%

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