[SCC] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
01-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 34.36%
YoY- 6.34%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 65,173 66,159 63,688 60,646 60,373 42,246 38,692 9.07%
PBT 7,547 9,600 8,286 8,736 8,771 9,015 6,889 1.53%
Tax -2,240 -2,576 -2,116 -1,959 -2,398 -2,441 -1,691 4.79%
NP 5,307 7,024 6,170 6,777 6,373 6,574 5,198 0.34%
-
NP to SH 5,307 7,024 6,170 6,777 6,373 6,574 5,198 0.34%
-
Tax Rate 29.68% 26.83% 25.54% 22.42% 27.34% 27.08% 24.55% -
Total Cost 59,866 59,135 57,518 53,869 54,000 35,672 33,494 10.15%
-
Net Worth 42,912 42,305 42,503 11,656 35,928 33,772 31,638 5.20%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 4,799 4,799 98 42 4,277 4,275 4,275 1.94%
Div Payout % 90.44% 68.33% 1.60% 0.63% 67.11% 65.03% 82.25% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 42,912 42,305 42,503 11,656 35,928 33,772 31,638 5.20%
NOSH 141,160 141,160 141,160 42,775 42,771 42,750 42,754 22.01%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 8.14% 10.62% 9.69% 11.17% 10.56% 15.56% 13.43% -
ROE 12.37% 16.60% 14.52% 58.14% 17.74% 19.47% 16.43% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 46.17 46.87 45.12 141.78 141.15 98.82 90.50 -10.60%
EPS 3.76 4.98 4.37 4.80 14.90 15.37 12.16 -17.76%
DPS 3.40 3.40 0.07 0.10 10.00 10.00 10.00 -16.44%
NAPS 0.304 0.2997 0.3011 0.2725 0.84 0.79 0.74 -13.77%
Adjusted Per Share Value based on latest NOSH - 42,775
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 46.17 46.87 45.12 42.96 42.77 29.93 27.41 9.07%
EPS 3.76 4.98 4.37 4.80 4.51 4.66 3.68 0.35%
DPS 3.40 3.40 0.07 0.03 3.03 3.03 3.03 1.93%
NAPS 0.304 0.2997 0.3011 0.0826 0.2545 0.2393 0.2241 5.21%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.485 0.485 0.51 1.72 1.83 1.27 1.04 -
P/RPS 1.05 1.03 1.13 1.21 1.30 1.29 1.15 -1.50%
P/EPS 12.90 9.75 11.67 10.86 12.28 8.26 8.55 7.09%
EY 7.75 10.26 8.57 9.21 8.14 12.11 11.69 -6.61%
DY 7.01 7.01 0.14 0.06 5.46 7.87 9.62 -5.13%
P/NAPS 1.60 1.62 1.69 6.31 2.18 1.61 1.41 2.12%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 21/02/20 25/02/19 23/02/18 01/03/17 24/02/16 25/02/15 25/02/14 -
Price 0.47 0.53 0.565 1.73 1.80 1.47 1.07 -
P/RPS 1.02 1.13 1.25 1.22 1.28 1.49 1.18 -2.39%
P/EPS 12.50 10.65 12.93 10.92 12.08 9.56 8.80 6.02%
EY 8.00 9.39 7.74 9.16 8.28 10.46 11.36 -5.67%
DY 7.23 6.42 0.12 0.06 5.56 6.80 9.35 -4.19%
P/NAPS 1.55 1.77 1.88 6.35 2.14 1.86 1.45 1.11%

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