[SCC] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 15.12%
YoY- 15.85%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 64,217 53,257 41,178 37,869 35,453 36,515 8,763 39.32%
PBT 9,055 9,370 8,051 6,895 5,974 7,293 4,109 14.06%
Tax -2,993 -4,506 -2,018 -1,794 -1,571 -2,441 -284 48.01%
NP 6,062 4,864 6,033 5,101 4,403 4,852 3,825 7.96%
-
NP to SH 6,062 4,864 6,033 5,101 4,403 4,839 3,825 7.96%
-
Tax Rate 33.05% 48.09% 25.07% 26.02% 26.30% 33.47% 6.91% -
Total Cost 58,155 48,393 35,145 32,768 31,050 31,663 4,938 50.77%
-
Net Worth 0 32,943 31,159 29,334 32,381 31,191 25,146 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 4,269 4,275 4,273 4,277 11,284 1,705 386 49.20%
Div Payout % 70.43% 87.90% 70.84% 83.85% 256.29% 35.24% 10.11% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 0 32,943 31,159 29,334 32,381 31,191 25,146 -
NOSH 42,589 42,783 42,684 42,780 42,261 42,786 38,687 1.61%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.44% 9.13% 14.65% 13.47% 12.42% 13.29% 43.65% -
ROE 0.00% 14.76% 19.36% 17.39% 13.60% 15.51% 15.21% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 150.78 124.48 96.47 88.52 83.89 85.34 22.65 37.11%
EPS 14.23 11.37 14.13 11.92 10.42 11.31 9.89 6.24%
DPS 10.00 10.00 10.00 10.00 26.50 4.00 1.00 46.72%
NAPS 0.00 0.77 0.73 0.6857 0.7662 0.729 0.65 -
Adjusted Per Share Value based on latest NOSH - 42,780
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 45.49 37.73 29.17 26.83 25.12 25.87 6.21 39.31%
EPS 4.29 3.45 4.27 3.61 3.12 3.43 2.71 7.94%
DPS 3.02 3.03 3.03 3.03 7.99 1.21 0.27 49.49%
NAPS 0.00 0.2334 0.2207 0.2078 0.2294 0.221 0.1781 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.84 1.88 1.49 0.925 1.09 0.535 0.57 -
P/RPS 1.22 1.51 1.54 1.04 1.30 0.63 2.52 -11.37%
P/EPS 12.93 16.54 10.54 7.76 10.46 4.73 5.77 14.38%
EY 7.74 6.05 9.49 12.89 9.56 21.14 17.35 -12.57%
DY 5.43 5.32 6.71 10.81 24.31 7.48 1.75 20.74%
P/NAPS 0.00 2.44 2.04 1.35 1.42 0.73 0.88 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 24/11/15 24/11/14 25/11/13 23/11/12 23/11/11 - -
Price 1.75 1.85 1.28 0.985 0.91 0.58 0.00 -
P/RPS 1.16 1.49 1.33 1.11 1.08 0.68 0.00 -
P/EPS 12.29 16.27 9.06 8.26 8.73 5.13 0.00 -
EY 8.13 6.15 11.04 12.11 11.45 19.50 0.00 -
DY 5.71 5.41 7.81 10.15 29.12 6.90 0.00 -
P/NAPS 0.00 2.40 1.75 1.44 1.19 0.80 0.00 -

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