[SBCCORP] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 4.83%
YoY- 54.45%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 140,746 195,892 139,000 147,862 122,380 104,288 127,290 6.92%
PBT 34,898 53,016 47,907 44,264 38,532 32,692 38,001 -5.51%
Tax -15,912 -22,244 -14,723 -12,928 -8,536 -7,224 -11,351 25.22%
NP 18,986 30,772 33,184 31,336 29,996 25,468 26,650 -20.21%
-
NP to SH 19,148 30,888 33,294 31,385 29,940 25,332 26,755 -19.97%
-
Tax Rate 45.60% 41.96% 30.73% 29.21% 22.15% 22.10% 29.87% -
Total Cost 121,760 165,120 105,816 116,526 92,384 78,820 100,640 13.52%
-
Net Worth 414,575 378,582 250,865 358,242 304,013 295,649 289,131 27.12%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 5,070 - - - 3,294 -
Div Payout % - - 15.23% - - - 12.32% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 414,575 378,582 250,865 358,242 304,013 295,649 289,131 27.12%
NOSH 149,127 136,672 106,751 92,093 82,388 82,353 82,373 48.48%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.49% 15.71% 23.87% 21.19% 24.51% 24.42% 20.94% -
ROE 4.62% 8.16% 13.27% 8.76% 9.85% 8.57% 9.25% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 94.38 143.33 130.21 160.56 148.54 126.63 154.53 -27.99%
EPS 12.84 22.60 16.45 34.08 36.34 30.76 32.48 -46.10%
DPS 0.00 0.00 4.75 0.00 0.00 0.00 4.00 -
NAPS 2.78 2.77 2.35 3.89 3.69 3.59 3.51 -14.38%
Adjusted Per Share Value based on latest NOSH - 92,139
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 54.53 75.89 53.85 57.28 47.41 40.40 49.31 6.93%
EPS 7.42 11.97 12.90 12.16 11.60 9.81 10.36 -19.93%
DPS 0.00 0.00 1.96 0.00 0.00 0.00 1.28 -
NAPS 1.6061 1.4666 0.9719 1.3878 1.1778 1.1454 1.1201 27.13%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.19 2.20 1.80 1.20 1.68 1.60 1.07 -
P/RPS 2.32 1.53 1.38 0.75 1.13 1.26 0.69 124.27%
P/EPS 17.06 9.73 5.77 3.52 4.62 5.20 3.29 199.28%
EY 5.86 10.27 17.33 28.40 21.63 19.23 30.36 -66.56%
DY 0.00 0.00 2.64 0.00 0.00 0.00 3.74 -
P/NAPS 0.79 0.79 0.77 0.31 0.46 0.45 0.30 90.58%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 26/08/14 27/05/14 18/02/14 26/11/13 20/08/13 23/05/13 -
Price 1.26 2.14 2.12 1.49 1.30 1.65 1.57 -
P/RPS 1.34 1.49 1.63 0.93 0.88 1.30 1.02 19.93%
P/EPS 9.81 9.47 6.80 4.37 3.58 5.36 4.83 60.31%
EY 10.19 10.56 14.71 22.87 27.95 18.64 20.69 -37.60%
DY 0.00 0.00 2.24 0.00 0.00 0.00 2.55 -
P/NAPS 0.45 0.77 0.90 0.38 0.35 0.46 0.45 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