[SCC] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -4.61%
YoY- 40.35%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 16,061 14,168 14,932 10,817 9,438 8,451 8,084 12.11%
PBT 2,093 862 1,341 2,010 1,396 630 1,457 6.21%
Tax -550 -385 -511 -563 -365 -269 -597 -1.35%
NP 1,543 477 830 1,447 1,031 361 860 10.22%
-
NP to SH 1,543 477 830 1,447 1,031 355 860 10.22%
-
Tax Rate 26.28% 44.66% 38.11% 28.01% 26.15% 42.70% 40.97% -
Total Cost 14,518 13,691 14,102 9,370 8,407 8,090 7,224 12.32%
-
Net Worth 39,581 37,457 32,943 31,159 29,334 32,381 31,191 4.04%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 2,258 2,129 - - - - - -
Div Payout % 146.37% 446.43% - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 39,581 37,457 32,943 31,159 29,334 32,381 31,191 4.04%
NOSH 141,160 42,589 42,783 42,684 42,780 42,261 42,786 21.98%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.61% 3.37% 5.56% 13.38% 10.92% 4.27% 10.64% -
ROE 3.90% 1.27% 2.52% 4.64% 3.51% 1.10% 2.76% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 11.38 33.27 34.90 25.34 22.06 20.00 18.89 -8.09%
EPS 1.09 1.12 1.94 3.39 2.41 0.84 2.01 -9.68%
DPS 1.60 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2804 0.8795 0.77 0.73 0.6857 0.7662 0.729 -14.70%
Adjusted Per Share Value based on latest NOSH - 42,684
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 10.04 8.86 9.33 6.76 5.90 5.28 5.05 12.12%
EPS 0.96 0.30 0.52 0.90 0.64 0.22 0.54 10.05%
DPS 1.41 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2474 0.2341 0.2059 0.1947 0.1833 0.2024 0.1949 4.05%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.60 1.84 1.88 1.49 0.925 1.09 0.535 -
P/RPS 5.27 5.53 5.39 5.88 4.19 5.45 2.83 10.90%
P/EPS 54.89 164.29 96.91 43.95 38.38 129.76 26.62 12.80%
EY 1.82 0.61 1.03 2.28 2.61 0.77 3.76 -11.38%
DY 2.67 2.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.09 2.44 2.04 1.35 1.42 0.73 19.61%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 24/11/16 24/11/15 24/11/14 25/11/13 23/11/12 23/11/11 -
Price 0.50 1.75 1.85 1.28 0.985 0.91 0.58 -
P/RPS 4.39 5.26 5.30 5.05 4.46 4.55 3.07 6.13%
P/EPS 45.74 156.25 95.36 37.76 40.87 108.33 28.86 7.96%
EY 2.19 0.64 1.05 2.65 2.45 0.92 3.47 -7.37%
DY 3.20 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.99 2.40 1.75 1.44 1.19 0.80 14.24%

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