[SBCCORP] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -7.23%
YoY- 21.93%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 152,812 118,146 140,746 195,892 139,000 147,862 122,380 15.97%
PBT 25,384 25,160 34,898 53,016 47,907 44,264 38,532 -24.30%
Tax -7,787 -7,217 -15,912 -22,244 -14,723 -12,928 -8,536 -5.94%
NP 17,597 17,942 18,986 30,772 33,184 31,336 29,996 -29.94%
-
NP to SH 17,767 18,105 19,148 30,888 33,294 31,385 29,940 -29.40%
-
Tax Rate 30.68% 28.68% 45.60% 41.96% 30.73% 29.21% 22.15% -
Total Cost 135,215 100,204 121,760 165,120 105,816 116,526 92,384 28.93%
-
Net Worth 378,043 150,667 414,575 378,582 250,865 358,242 304,013 15.65%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 3,756 - - - 5,070 - - -
Div Payout % 21.15% - - - 15.23% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 378,043 150,667 414,575 378,582 250,865 358,242 304,013 15.65%
NOSH 234,809 94,759 149,127 136,672 106,751 92,093 82,388 101.14%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.52% 15.19% 13.49% 15.71% 23.87% 21.19% 24.51% -
ROE 4.70% 12.02% 4.62% 8.16% 13.27% 8.76% 9.85% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 65.08 124.68 94.38 143.33 130.21 160.56 148.54 -42.34%
EPS 7.57 19.11 12.84 22.60 16.45 34.08 36.34 -64.89%
DPS 1.60 0.00 0.00 0.00 4.75 0.00 0.00 -
NAPS 1.61 1.59 2.78 2.77 2.35 3.89 3.69 -42.50%
Adjusted Per Share Value based on latest NOSH - 136,672
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 58.09 44.92 53.51 74.47 52.84 56.21 46.52 15.97%
EPS 6.75 6.88 7.28 11.74 12.66 11.93 11.38 -29.42%
DPS 1.43 0.00 0.00 0.00 1.93 0.00 0.00 -
NAPS 1.4372 0.5728 1.5761 1.4392 0.9537 1.3619 1.1558 15.65%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.895 0.90 2.19 2.20 1.80 1.20 1.68 -
P/RPS 1.38 0.72 2.32 1.53 1.38 0.75 1.13 14.26%
P/EPS 11.83 4.71 17.06 9.73 5.77 3.52 4.62 87.27%
EY 8.45 21.23 5.86 10.27 17.33 28.40 21.63 -46.59%
DY 1.79 0.00 0.00 0.00 2.64 0.00 0.00 -
P/NAPS 0.56 0.57 0.79 0.79 0.77 0.31 0.46 14.02%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 12/02/15 21/11/14 26/08/14 27/05/14 18/02/14 26/11/13 -
Price 0.995 0.98 1.26 2.14 2.12 1.49 1.30 -
P/RPS 1.53 0.79 1.34 1.49 1.63 0.93 0.88 44.63%
P/EPS 13.15 5.13 9.81 9.47 6.80 4.37 3.58 138.25%
EY 7.60 19.50 10.19 10.56 14.71 22.87 27.95 -58.06%
DY 1.61 0.00 0.00 0.00 2.24 0.00 0.00 -
P/NAPS 0.62 0.62 0.45 0.77 0.90 0.38 0.35 46.45%

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