[SCC] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -48.07%
YoY- -12.36%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 42,856 54,816 52,908 56,300 58,184 66,640 55,728 -4.27%
PBT -264 3,092 3,008 4,676 5,768 8,816 8,936 -
Tax -588 -1,376 -1,428 -1,472 -2,112 -2,636 -2,916 -23.40%
NP -852 1,716 1,580 3,204 3,656 6,180 6,020 -
-
NP to SH -852 1,716 1,580 3,204 3,656 6,180 6,020 -
-
Tax Rate - 44.50% 47.47% 31.48% 36.62% 29.90% 32.63% -
Total Cost 43,708 53,100 51,328 53,096 54,528 60,460 49,708 -2.11%
-
Net Worth 44,352 43,449 42,828 40,936 39,448 37,662 35,294 3.87%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - 9,598 9,598 8,555 8,559 17,102 -
Div Payout % - - 607.53% 299.59% 234.00% 138.50% 284.09% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 44,352 43,449 42,828 40,936 39,448 37,662 35,294 3.87%
NOSH 141,160 141,160 141,160 141,160 42,776 42,797 42,755 22.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -1.99% 3.13% 2.99% 5.69% 6.28% 9.27% 10.80% -
ROE -1.92% 3.95% 3.69% 7.83% 9.27% 16.41% 17.06% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 30.36 38.83 37.48 39.88 136.02 155.71 130.34 -21.54%
EPS -0.60 1.20 1.12 2.28 8.56 14.44 14.08 -
DPS 0.00 0.00 6.80 6.80 20.00 20.00 40.00 -
NAPS 0.3142 0.3078 0.3034 0.29 0.9222 0.88 0.8255 -14.85%
Adjusted Per Share Value based on latest NOSH - 141,160
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 26.79 34.26 33.07 35.19 36.36 41.65 34.83 -4.27%
EPS -0.53 1.07 0.99 2.00 2.28 3.86 3.76 -
DPS 0.00 0.00 6.00 6.00 5.35 5.35 10.69 -
NAPS 0.2772 0.2716 0.2677 0.2559 0.2466 0.2354 0.2206 3.87%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.39 0.385 0.515 0.50 1.78 1.80 1.93 -
P/RPS 1.28 0.99 1.37 1.25 1.31 1.16 1.48 -2.38%
P/EPS -64.62 31.67 46.01 22.03 20.83 12.47 13.71 -
EY -1.55 3.16 2.17 4.54 4.80 8.02 7.30 -
DY 0.00 0.00 13.20 13.60 11.24 11.11 20.73 -
P/NAPS 1.24 1.25 1.70 1.72 1.93 2.05 2.34 -10.03%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 28/05/20 28/05/19 28/05/18 29/05/17 26/05/16 25/05/15 -
Price 0.39 0.40 0.525 0.495 2.20 2.07 2.35 -
P/RPS 1.28 1.03 1.40 1.24 1.62 1.33 1.80 -5.51%
P/EPS -64.62 32.90 46.90 21.81 25.74 14.34 16.69 -
EY -1.55 3.04 2.13 4.59 3.88 6.98 5.99 -
DY 0.00 0.00 12.95 13.74 9.09 9.66 17.02 -
P/NAPS 1.24 1.30 1.73 1.71 2.39 2.35 2.85 -12.94%

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