[SCC] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 71.08%
YoY- -6.7%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 32,754 28,146 19,989 18,881 16,972 17,511 403 107.98%
PBT 4,641 3,879 3,270 2,722 2,935 3,417 3,227 6.23%
Tax -2,055 -1,293 -846 -717 -784 -894 -21 114.51%
NP 2,586 2,586 2,424 2,005 2,151 2,523 3,206 -3.51%
-
NP to SH 2,586 2,586 2,424 2,005 2,149 2,523 3,206 -3.51%
-
Tax Rate 44.28% 33.33% 25.87% 26.34% 26.71% 26.16% 0.65% -
Total Cost 30,168 25,560 17,565 16,876 14,821 14,988 -2,803 -
-
Net Worth 0 36,357 33,897 32,490 35,033 31,320 1,479 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 2,136 4,274 4,275 - 4,272 - - -
Div Payout % 82.61% 165.29% 176.37% - 198.81% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 0 36,357 33,897 32,490 35,033 31,320 1,479 -
NOSH 42,726 42,743 42,751 42,750 42,723 41,771 2,466 60.79%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.90% 9.19% 12.13% 10.62% 12.67% 14.41% 795.53% -
ROE 0.00% 7.11% 7.15% 6.17% 6.13% 8.06% 216.67% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 76.66 65.85 46.76 44.17 39.73 41.92 16.34 29.35%
EPS 6.05 6.05 5.67 4.69 5.03 6.04 130.00 -39.99%
DPS 5.00 10.00 10.00 0.00 10.00 0.00 0.00 -
NAPS 0.00 0.8506 0.7929 0.76 0.82 0.7498 0.60 -
Adjusted Per Share Value based on latest NOSH - 42,717
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 20.47 17.59 12.49 11.80 10.61 10.94 0.25 108.24%
EPS 1.62 1.62 1.52 1.25 1.34 1.58 2.00 -3.44%
DPS 1.34 2.67 2.67 0.00 2.67 0.00 0.00 -
NAPS 0.00 0.2272 0.2119 0.2031 0.219 0.1958 0.0092 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 1.93 2.60 1.56 1.06 0.86 0.575 0.00 -
P/RPS 2.52 3.95 3.34 2.40 2.16 1.37 0.00 -
P/EPS 31.89 42.98 27.51 22.60 17.10 9.52 0.00 -
EY 3.14 2.33 3.63 4.42 5.85 10.50 0.00 -
DY 2.59 3.85 6.41 0.00 11.63 0.00 0.00 -
P/NAPS 0.00 3.06 1.97 1.39 1.05 0.77 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 25/08/15 26/08/14 26/08/13 24/08/12 24/08/11 27/08/10 -
Price 1.87 1.90 1.50 0.895 0.95 0.52 0.57 -
P/RPS 2.44 2.89 3.21 2.03 2.39 1.24 3.49 -5.78%
P/EPS 30.90 31.40 26.46 19.08 18.89 8.61 0.44 102.98%
EY 3.24 3.18 3.78 5.24 5.29 11.62 228.07 -50.75%
DY 2.67 5.26 6.67 0.00 10.53 0.00 0.00 -
P/NAPS 0.00 2.23 1.89 1.18 1.16 0.69 0.95 -

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