[SCC] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 57.68%
YoY- 37.57%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 53,728 63,038 43,414 44,996 63,978 65,802 61,889 -2.32%
PBT 945 4,172 16 128 5,544 8,073 6,217 -26.93%
Tax -788 -1,414 -468 -852 -2,085 -2,221 -1,980 -14.22%
NP 157 2,757 -452 -724 3,458 5,852 4,237 -42.24%
-
NP to SH 92 2,870 -452 -724 3,458 5,852 4,237 -47.16%
-
Tax Rate 83.39% 33.89% 2,925.00% 665.62% 37.61% 27.51% 31.85% -
Total Cost 53,570 60,281 43,866 45,720 60,520 59,950 57,652 -1.21%
-
Net Worth 46,046 47,020 44,211 42,503 42,531 42,122 39,581 2.55%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 6,399 6,399 12,422 -
Div Payout % - - - - 185.02% 109.35% 293.16% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 46,046 47,020 44,211 42,503 42,531 42,122 39,581 2.55%
NOSH 141,160 141,160 141,160 141,160 141,160 141,160 141,160 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.29% 4.37% -1.04% -1.61% 5.41% 8.89% 6.85% -
ROE 0.20% 6.11% -1.02% -1.70% 8.13% 13.89% 10.71% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 38.06 44.66 30.76 31.88 45.32 46.62 43.84 -2.32%
EPS 0.11 1.95 -0.32 -0.51 2.45 4.15 3.00 -42.34%
DPS 0.00 0.00 0.00 0.00 4.53 4.53 8.80 -
NAPS 0.3262 0.3331 0.3132 0.3011 0.3013 0.2984 0.2804 2.55%
Adjusted Per Share Value based on latest NOSH - 141,160
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 38.06 44.66 30.76 31.88 45.32 46.62 43.84 -2.32%
EPS 0.11 1.95 -0.32 -0.51 2.45 4.15 3.00 -42.34%
DPS 0.00 0.00 0.00 0.00 4.53 4.53 8.80 -
NAPS 0.3262 0.3331 0.3132 0.3011 0.3013 0.2984 0.2804 2.55%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.325 0.335 0.375 0.38 0.52 0.49 0.60 -
P/RPS 0.85 0.75 1.22 1.19 1.15 1.05 1.37 -7.64%
P/EPS 498.67 16.47 -117.11 -74.09 21.22 11.82 19.99 70.89%
EY 0.20 6.07 -0.85 -1.35 4.71 8.46 5.00 -41.50%
DY 0.00 0.00 0.00 0.00 8.72 9.25 14.67 -
P/NAPS 1.00 1.01 1.20 1.26 1.73 1.64 2.14 -11.90%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 23/11/22 23/11/21 20/11/20 21/11/19 23/11/18 24/11/17 -
Price 0.325 0.32 0.365 0.385 0.50 0.515 0.50 -
P/RPS 0.85 0.72 1.19 1.21 1.10 1.10 1.14 -4.77%
P/EPS 498.67 15.74 -113.99 -75.06 20.41 12.42 16.66 76.16%
EY 0.20 6.36 -0.88 -1.33 4.90 8.05 6.00 -43.25%
DY 0.00 0.00 0.00 0.00 9.07 8.80 17.60 -
P/NAPS 1.00 0.96 1.17 1.28 1.66 1.73 1.78 -9.15%

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