[SBCCORP] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -38.01%
YoY- -36.05%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 226,172 152,812 118,146 140,746 195,892 139,000 147,862 32.85%
PBT 51,704 25,384 25,160 34,898 53,016 47,907 44,264 10.94%
Tax -11,968 -7,787 -7,217 -15,912 -22,244 -14,723 -12,928 -5.02%
NP 39,736 17,597 17,942 18,986 30,772 33,184 31,336 17.20%
-
NP to SH 39,996 17,767 18,105 19,148 30,888 33,294 31,385 17.59%
-
Tax Rate 23.15% 30.68% 28.68% 45.60% 41.96% 30.73% 29.21% -
Total Cost 186,436 135,215 100,204 121,760 165,120 105,816 116,526 36.91%
-
Net Worth 387,285 378,043 150,667 414,575 378,582 250,865 358,242 5.34%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 3,756 - - - 5,070 - -
Div Payout % - 21.15% - - - 15.23% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 387,285 378,043 150,667 414,575 378,582 250,865 358,242 5.34%
NOSH 234,718 234,809 94,759 149,127 136,672 106,751 92,093 86.90%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 17.57% 11.52% 15.19% 13.49% 15.71% 23.87% 21.19% -
ROE 10.33% 4.70% 12.02% 4.62% 8.16% 13.27% 8.76% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 96.36 65.08 124.68 94.38 143.33 130.21 160.56 -28.91%
EPS 17.04 7.57 19.11 12.84 22.60 16.45 34.08 -37.08%
DPS 0.00 1.60 0.00 0.00 0.00 4.75 0.00 -
NAPS 1.65 1.61 1.59 2.78 2.77 2.35 3.89 -43.63%
Adjusted Per Share Value based on latest NOSH - 149,354
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 87.62 59.20 45.77 54.53 75.89 53.85 57.28 32.86%
EPS 15.49 6.88 7.01 7.42 11.97 12.90 12.16 17.56%
DPS 0.00 1.46 0.00 0.00 0.00 1.96 0.00 -
NAPS 1.5004 1.4646 0.5837 1.6061 1.4666 0.9719 1.3878 5.35%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.90 0.895 0.90 2.19 2.20 1.80 1.20 -
P/RPS 0.93 1.38 0.72 2.32 1.53 1.38 0.75 15.46%
P/EPS 5.28 11.83 4.71 17.06 9.73 5.77 3.52 31.13%
EY 18.93 8.45 21.23 5.86 10.27 17.33 28.40 -23.75%
DY 0.00 1.79 0.00 0.00 0.00 2.64 0.00 -
P/NAPS 0.55 0.56 0.57 0.79 0.79 0.77 0.31 46.70%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 28/05/15 12/02/15 21/11/14 26/08/14 27/05/14 18/02/14 -
Price 0.665 0.995 0.98 1.26 2.14 2.12 1.49 -
P/RPS 0.69 1.53 0.79 1.34 1.49 1.63 0.93 -18.08%
P/EPS 3.90 13.15 5.13 9.81 9.47 6.80 4.37 -7.32%
EY 25.62 7.60 19.50 10.19 10.56 14.71 22.87 7.88%
DY 0.00 1.61 0.00 0.00 0.00 2.24 0.00 -
P/NAPS 0.40 0.62 0.62 0.45 0.77 0.90 0.38 3.48%

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