[SCC] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 15.41%
YoY- -11.99%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 42,246 38,692 34,973 35,624 19,167 0 -
PBT 9,015 6,889 6,342 7,210 7,127 0 -
Tax -2,441 -1,691 -1,766 -2,006 -1,214 0 -
NP 6,574 5,198 4,576 5,204 5,913 0 -
-
NP to SH 6,574 5,198 4,576 5,204 5,913 0 -
-
Tax Rate 27.08% 24.55% 27.85% 27.82% 17.03% - -
Total Cost 35,672 33,494 30,397 30,420 13,254 0 -
-
Net Worth 33,772 31,638 30,552 32,925 19,521 0 -
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 4,275 4,275 4,275 2,779 1,414 - -
Div Payout % 65.03% 82.25% 93.43% 53.41% 23.92% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 33,772 31,638 30,552 32,925 19,521 0 -
NOSH 42,750 42,754 42,754 42,760 28,291 0 -
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 15.56% 13.43% 13.08% 14.61% 30.85% 0.00% -
ROE 19.47% 16.43% 14.98% 15.81% 30.29% 0.00% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 98.82 90.50 81.80 83.31 67.75 0.00 -
EPS 15.37 12.16 10.70 12.17 20.90 0.00 -
DPS 10.00 10.00 10.00 6.50 5.00 0.00 -
NAPS 0.79 0.74 0.7146 0.77 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 42,753
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 26.40 24.18 21.86 22.27 11.98 0.00 -
EPS 4.11 3.25 2.86 3.25 3.70 0.00 -
DPS 2.67 2.67 2.67 1.74 0.88 0.00 -
NAPS 0.2111 0.1977 0.191 0.2058 0.122 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 - -
Price 1.27 1.04 0.83 0.85 0.51 0.00 -
P/RPS 1.29 1.15 1.01 1.02 0.75 0.00 -
P/EPS 8.26 8.55 7.75 6.98 2.44 0.00 -
EY 12.11 11.69 12.90 14.32 40.98 0.00 -
DY 7.87 9.62 12.05 7.65 9.80 0.00 -
P/NAPS 1.61 1.41 1.16 1.10 0.74 0.00 -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/15 25/02/14 25/02/13 27/02/12 24/02/11 - -
Price 1.47 1.07 0.81 0.54 0.52 0.00 -
P/RPS 1.49 1.18 0.99 0.65 0.77 0.00 -
P/EPS 9.56 8.80 7.57 4.44 2.49 0.00 -
EY 10.46 11.36 13.21 22.54 40.19 0.00 -
DY 6.80 9.35 12.35 12.04 9.62 0.00 -
P/NAPS 1.86 1.45 1.13 0.70 0.75 0.00 -

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