[SCC] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -2.47%
YoY- 10.74%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 63,978 65,802 61,889 62,562 57,437 41,074 37,758 9.18%
PBT 5,544 8,073 6,217 7,337 6,960 7,073 5,490 0.16%
Tax -2,085 -2,221 -1,980 -2,293 -2,405 -1,878 -1,442 6.33%
NP 3,458 5,852 4,237 5,044 4,554 5,194 4,048 -2.59%
-
NP to SH 3,458 5,852 4,237 5,044 4,554 5,194 4,048 -2.59%
-
Tax Rate 37.61% 27.51% 31.85% 31.25% 34.55% 26.55% 26.27% -
Total Cost 60,520 59,950 57,652 57,518 52,882 35,880 33,710 10.23%
-
Net Worth 42,531 42,122 39,581 37,594 32,920 31,219 29,320 6.39%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 6,399 6,399 12,422 5,699 5,700 5,702 5,701 1.94%
Div Payout % 185.02% 109.35% 293.16% 112.99% 125.16% 109.77% 140.85% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 42,531 42,122 39,581 37,594 32,920 31,219 29,320 6.39%
NOSH 141,160 141,160 141,160 42,745 42,753 42,766 42,760 22.01%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.41% 8.89% 6.85% 8.06% 7.93% 12.65% 10.72% -
ROE 8.13% 13.89% 10.71% 13.42% 13.84% 16.64% 13.81% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 45.32 46.62 43.84 146.36 134.35 96.04 88.30 -10.51%
EPS 2.45 4.15 3.00 11.80 10.65 12.15 9.47 -20.16%
DPS 4.53 4.53 8.80 13.33 13.33 13.33 13.33 -16.45%
NAPS 0.3013 0.2984 0.2804 0.8795 0.77 0.73 0.6857 -12.80%
Adjusted Per Share Value based on latest NOSH - 42,589
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 45.32 46.62 43.84 44.32 40.69 29.10 26.75 9.18%
EPS 2.45 4.15 3.00 3.57 3.23 3.68 2.87 -2.60%
DPS 4.53 4.53 8.80 4.04 4.04 4.04 4.04 1.92%
NAPS 0.3013 0.2984 0.2804 0.2663 0.2332 0.2212 0.2077 6.39%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.52 0.49 0.60 1.84 1.88 1.49 0.925 -
P/RPS 1.15 1.05 1.37 1.26 1.40 1.55 1.05 1.52%
P/EPS 21.22 11.82 19.99 15.59 17.65 12.27 9.77 13.79%
EY 4.71 8.46 5.00 6.41 5.67 8.15 10.23 -12.12%
DY 8.72 9.25 14.67 7.25 7.09 8.95 14.41 -8.02%
P/NAPS 1.73 1.64 2.14 2.09 2.44 2.04 1.35 4.21%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 23/11/18 24/11/17 24/11/16 24/11/15 24/11/14 25/11/13 -
Price 0.50 0.515 0.50 1.75 1.85 1.28 0.985 -
P/RPS 1.10 1.10 1.14 1.20 1.38 1.33 1.12 -0.29%
P/EPS 20.41 12.42 16.66 14.83 17.37 10.54 10.40 11.88%
EY 4.90 8.05 6.00 6.74 5.76 9.49 9.61 -10.61%
DY 9.07 8.80 17.60 7.62 7.21 10.42 13.54 -6.45%
P/NAPS 1.66 1.73 1.78 1.99 2.40 1.75 1.44 2.39%

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