[SCC] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 13.87%
YoY- 26.77%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 60,476 64,981 49,142 39,799 36,882 35,086 36,791 8.62%
PBT 6,843 9,534 10,039 7,437 6,129 6,801 6,718 0.30%
Tax -1,880 -3,119 -4,558 -1,820 -1,698 -1,899 -2,107 -1.88%
NP 4,963 6,415 5,481 5,617 4,431 4,902 4,611 1.23%
-
NP to SH 4,963 6,415 5,481 5,617 4,431 4,889 4,611 1.23%
-
Tax Rate 27.47% 32.71% 45.40% 24.47% 27.70% 27.92% 31.36% -
Total Cost 55,513 58,566 43,661 34,182 32,451 30,184 32,180 9.50%
-
Net Worth 38,125 0 36,377 33,882 32,465 35,089 32,073 2.92%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 4,268 2,139 4,275 4,273 8,503 7,058 2,092 12.60%
Div Payout % 86.00% 33.36% 78.01% 76.08% 191.91% 144.37% 45.37% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 38,125 0 36,377 33,882 32,465 35,089 32,073 2.92%
NOSH 42,857 42,742 42,766 42,732 42,717 42,791 42,775 0.03%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 8.21% 9.87% 11.15% 14.11% 12.01% 13.97% 12.53% -
ROE 13.02% 0.00% 15.07% 16.58% 13.65% 13.93% 14.38% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 141.11 152.03 114.91 93.14 86.34 81.99 86.01 8.59%
EPS 11.58 15.01 12.82 13.14 10.37 11.43 10.78 1.19%
DPS 10.00 5.00 10.00 10.00 20.00 16.50 4.89 12.65%
NAPS 0.8896 0.00 0.8506 0.7929 0.76 0.82 0.7498 2.88%
Adjusted Per Share Value based on latest NOSH - 42,732
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 42.84 46.03 34.81 28.19 26.13 24.86 26.06 8.62%
EPS 3.52 4.54 3.88 3.98 3.14 3.46 3.27 1.23%
DPS 3.02 1.52 3.03 3.03 6.02 5.00 1.48 12.61%
NAPS 0.2701 0.00 0.2577 0.24 0.23 0.2486 0.2272 2.92%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.24 1.93 2.60 1.56 1.06 0.86 0.575 -
P/RPS 1.59 1.27 2.26 1.67 1.23 1.05 0.67 15.47%
P/EPS 19.34 12.86 20.29 11.87 10.22 7.53 5.33 23.93%
EY 5.17 7.78 4.93 8.43 9.79 13.28 18.75 -19.30%
DY 4.46 2.59 3.85 6.41 18.87 19.19 8.51 -10.19%
P/NAPS 2.52 0.00 3.06 1.97 1.39 1.05 0.77 21.82%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 25/08/16 25/08/15 26/08/14 26/08/13 24/08/12 24/08/11 -
Price 0.58 1.87 1.90 1.50 0.895 0.95 0.52 -
P/RPS 0.41 1.23 1.65 1.61 1.04 1.16 0.60 -6.14%
P/EPS 5.01 12.46 14.83 11.41 8.63 8.32 4.82 0.64%
EY 19.97 8.03 6.75 8.76 11.59 12.03 20.73 -0.62%
DY 17.24 2.67 5.26 6.67 22.35 17.37 9.41 10.60%
P/NAPS 0.65 0.00 2.23 1.89 1.18 1.16 0.69 -0.98%

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