[SBCCORP] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 18.19%
YoY- 18.72%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 195,892 139,000 147,862 122,380 104,288 127,290 104,652 52.05%
PBT 53,016 47,907 44,264 38,532 32,692 38,001 28,069 52.97%
Tax -22,244 -14,723 -12,928 -8,536 -7,224 -11,351 -7,917 99.49%
NP 30,772 33,184 31,336 29,996 25,468 26,650 20,152 32.70%
-
NP to SH 30,888 33,294 31,385 29,940 25,332 26,755 20,321 32.30%
-
Tax Rate 41.96% 30.73% 29.21% 22.15% 22.10% 29.87% 28.21% -
Total Cost 165,120 105,816 116,526 92,384 78,820 100,640 84,500 56.49%
-
Net Worth 378,582 250,865 358,242 304,013 295,649 289,131 277,633 23.03%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 5,070 - - - 3,294 - -
Div Payout % - 15.23% - - - 12.32% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 378,582 250,865 358,242 304,013 295,649 289,131 277,633 23.03%
NOSH 136,672 106,751 92,093 82,388 82,353 82,373 82,383 40.26%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.71% 23.87% 21.19% 24.51% 24.42% 20.94% 19.26% -
ROE 8.16% 13.27% 8.76% 9.85% 8.57% 9.25% 7.32% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 143.33 130.21 160.56 148.54 126.63 154.53 127.03 8.40%
EPS 22.60 16.45 34.08 36.34 30.76 32.48 24.67 -5.69%
DPS 0.00 4.75 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.77 2.35 3.89 3.69 3.59 3.51 3.37 -12.28%
Adjusted Per Share Value based on latest NOSH - 82,414
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 74.47 52.84 56.21 46.52 39.65 48.39 39.79 52.04%
EPS 11.74 12.66 11.93 11.38 9.63 10.17 7.73 32.22%
DPS 0.00 1.93 0.00 0.00 0.00 1.25 0.00 -
NAPS 1.4392 0.9537 1.3619 1.1558 1.124 1.0992 1.0555 23.03%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.20 1.80 1.20 1.68 1.60 1.07 1.03 -
P/RPS 1.53 1.38 0.75 1.13 1.26 0.69 0.81 52.98%
P/EPS 9.73 5.77 3.52 4.62 5.20 3.29 4.18 75.91%
EY 10.27 17.33 28.40 21.63 19.23 30.36 23.95 -43.22%
DY 0.00 2.64 0.00 0.00 0.00 3.74 0.00 -
P/NAPS 0.79 0.77 0.31 0.46 0.45 0.30 0.31 86.89%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 18/02/14 26/11/13 20/08/13 23/05/13 05/02/13 -
Price 2.14 2.12 1.49 1.30 1.65 1.57 1.08 -
P/RPS 1.49 1.63 0.93 0.88 1.30 1.02 0.85 45.53%
P/EPS 9.47 6.80 4.37 3.58 5.36 4.83 4.38 67.44%
EY 10.56 14.71 22.87 27.95 18.64 20.69 22.84 -40.29%
DY 0.00 2.24 0.00 0.00 0.00 2.55 0.00 -
P/NAPS 0.77 0.90 0.38 0.35 0.46 0.45 0.32 79.85%

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