[SCC] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 11.27%
YoY- 19.93%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 63,389 60,760 63,101 45,998 37,595 36,237 36,179 9.79%
PBT 8,098 8,151 8,743 10,414 6,543 6,161 7,385 1.54%
Tax -1,956 -2,827 -2,328 -4,498 -1,610 -1,721 -2,046 -0.74%
NP 6,142 5,324 6,415 5,916 4,933 4,440 5,339 2.36%
-
NP to SH 6,142 5,324 6,415 5,916 4,933 4,440 5,326 2.40%
-
Tax Rate 24.15% 34.68% 26.63% 43.19% 24.61% 27.93% 27.70% -
Total Cost 57,247 55,436 56,686 40,082 32,662 31,797 30,840 10.85%
-
Net Worth 40,936 0 37,662 35,294 32,479 31,738 34,117 3.08%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 4,658 4,268 2,139 4,275 4,273 12,782 2,779 8.98%
Div Payout % 75.84% 80.17% 33.36% 72.27% 86.63% 287.90% 52.18% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 40,936 0 37,662 35,294 32,479 31,738 34,117 3.08%
NOSH 141,160 42,776 42,797 42,755 42,735 42,773 42,647 22.06%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.69% 8.76% 10.17% 12.86% 13.12% 12.25% 14.76% -
ROE 15.00% 0.00% 17.03% 16.76% 15.19% 13.99% 15.61% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 44.91 142.04 147.44 107.58 87.97 84.72 84.83 -10.05%
EPS 4.35 12.45 14.99 13.84 11.54 10.38 12.49 -16.11%
DPS 3.30 10.00 5.00 10.00 10.00 30.00 6.50 -10.67%
NAPS 0.29 0.00 0.88 0.8255 0.76 0.742 0.80 -15.55%
Adjusted Per Share Value based on latest NOSH - 42,755
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 44.91 43.04 44.70 32.59 26.63 25.67 25.63 9.79%
EPS 4.35 3.77 4.54 4.19 3.49 3.15 3.77 2.41%
DPS 3.30 3.02 1.52 3.03 3.03 9.06 1.97 8.97%
NAPS 0.29 0.00 0.2668 0.25 0.2301 0.2248 0.2417 3.08%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.50 1.78 1.80 1.93 1.31 0.81 0.69 -
P/RPS 1.11 1.25 1.22 1.79 1.49 0.96 0.81 5.38%
P/EPS 11.49 14.30 12.01 13.95 11.35 7.80 5.53 12.95%
EY 8.70 6.99 8.33 7.17 8.81 12.82 18.10 -11.48%
DY 6.60 5.62 2.78 5.18 7.63 37.04 9.42 -5.75%
P/NAPS 1.72 0.00 2.05 2.34 1.72 1.09 0.86 12.24%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 29/05/17 26/05/16 25/05/15 27/05/14 27/05/13 23/05/12 -
Price 0.495 2.20 2.07 2.35 1.44 0.89 0.71 -
P/RPS 1.10 1.55 1.40 2.18 1.64 1.05 0.84 4.59%
P/EPS 11.38 17.68 13.81 16.98 12.48 8.57 5.69 12.24%
EY 8.79 5.66 7.24 5.89 8.02 11.66 17.59 -10.91%
DY 6.67 4.55 2.42 4.26 6.94 33.71 9.15 -5.13%
P/NAPS 1.71 0.00 2.35 2.85 1.89 1.20 0.89 11.49%

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