[SCC] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 23.48%
YoY- -14.39%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 15,417 11,663 17,189 16,807 17,443 15,952 17,295 -1.89%
PBT 2,278 2,484 3,389 3,544 3,708 3,410 3,552 -7.12%
Tax -288 -350 -676 -909 -630 -559 -594 -11.35%
NP 1,990 2,134 2,713 2,635 3,078 2,851 2,958 -6.38%
-
NP to SH 1,990 2,134 2,713 2,635 3,078 2,851 2,958 -6.38%
-
Tax Rate 12.64% 14.09% 19.95% 25.65% 16.99% 16.39% 16.72% -
Total Cost 13,427 9,529 14,476 14,172 14,365 13,101 14,337 -1.08%
-
Net Worth 46,187 44,635 42,912 42,305 42,503 11,656 35,906 4.28%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 1,411 - - - - - - -
Div Payout % 70.94% - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 46,187 44,635 42,912 42,305 42,503 11,656 35,906 4.28%
NOSH 141,160 141,160 141,160 141,160 141,160 42,775 42,745 22.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 12.91% 18.30% 15.78% 15.68% 17.65% 17.87% 17.10% -
ROE 4.31% 4.78% 6.32% 6.23% 7.24% 24.46% 8.24% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 10.92 8.26 12.18 11.91 12.36 37.29 40.46 -19.59%
EPS 1.41 1.51 1.92 1.87 2.18 2.02 6.92 -23.27%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3272 0.3162 0.304 0.2997 0.3011 0.2725 0.84 -14.52%
Adjusted Per Share Value based on latest NOSH - 141,160
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 9.64 7.29 10.74 10.50 10.90 9.97 10.81 -1.88%
EPS 1.24 1.33 1.70 1.65 1.92 1.78 1.85 -6.44%
DPS 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2887 0.279 0.2682 0.2644 0.2656 0.0729 0.2244 4.28%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.345 0.38 0.485 0.485 0.51 1.72 1.83 -
P/RPS 3.16 4.60 3.98 4.07 4.13 4.61 4.52 -5.78%
P/EPS 24.47 25.14 25.24 25.98 23.39 25.81 26.45 -1.28%
EY 4.09 3.98 3.96 3.85 4.28 3.87 3.78 1.32%
DY 2.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.20 1.60 1.62 1.69 6.31 2.18 -11.45%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 04/03/21 21/02/20 25/02/19 23/02/18 01/03/17 24/02/16 -
Price 0.37 0.37 0.47 0.53 0.565 1.73 1.80 -
P/RPS 3.39 4.48 3.86 4.45 4.57 4.64 4.45 -4.42%
P/EPS 26.25 24.47 24.45 28.39 25.91 25.96 26.01 0.15%
EY 3.81 4.09 4.09 3.52 3.86 3.85 3.84 -0.13%
DY 2.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.17 1.55 1.77 1.88 6.35 2.14 -10.08%

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