[SBCCORP] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -1.87%
YoY- -46.64%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 172,092 198,472 226,172 152,812 118,146 140,746 195,892 -8.25%
PBT 26,884 40,914 51,704 25,384 25,160 34,898 53,016 -36.33%
Tax -9,220 -9,656 -11,968 -7,787 -7,217 -15,912 -22,244 -44.31%
NP 17,664 31,258 39,736 17,597 17,942 18,986 30,772 -30.86%
-
NP to SH 17,752 31,340 39,996 17,767 18,105 19,148 30,888 -30.80%
-
Tax Rate 34.30% 23.60% 23.15% 30.68% 28.68% 45.60% 41.96% -
Total Cost 154,428 167,214 186,436 135,215 100,204 121,760 165,120 -4.35%
-
Net Worth 387,444 394,686 387,285 378,043 150,667 414,575 378,582 1.55%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 3,756 - - - -
Div Payout % - - - 21.15% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 387,444 394,686 387,285 378,043 150,667 414,575 378,582 1.55%
NOSH 234,814 234,932 234,718 234,809 94,759 149,127 136,672 43.30%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.26% 15.75% 17.57% 11.52% 15.19% 13.49% 15.71% -
ROE 4.58% 7.94% 10.33% 4.70% 12.02% 4.62% 8.16% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 73.29 84.48 96.36 65.08 124.68 94.38 143.33 -35.97%
EPS 7.56 13.34 17.04 7.57 19.11 12.84 22.60 -51.71%
DPS 0.00 0.00 0.00 1.60 0.00 0.00 0.00 -
NAPS 1.65 1.68 1.65 1.61 1.59 2.78 2.77 -29.13%
Adjusted Per Share Value based on latest NOSH - 234,476
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 65.42 75.45 85.98 58.09 44.92 53.51 74.47 -8.25%
EPS 6.75 11.91 15.21 6.75 6.88 7.28 11.74 -30.78%
DPS 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
NAPS 1.4729 1.5005 1.4723 1.4372 0.5728 1.5761 1.4392 1.55%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.775 0.78 0.90 0.895 0.90 2.19 2.20 -
P/RPS 1.06 0.92 0.93 1.38 0.72 2.32 1.53 -21.65%
P/EPS 10.25 5.85 5.28 11.83 4.71 17.06 9.73 3.52%
EY 9.75 17.10 18.93 8.45 21.23 5.86 10.27 -3.39%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.55 0.56 0.57 0.79 0.79 -29.19%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 19/02/16 24/11/15 25/08/15 28/05/15 12/02/15 21/11/14 26/08/14 -
Price 0.735 0.795 0.665 0.995 0.98 1.26 2.14 -
P/RPS 1.00 0.94 0.69 1.53 0.79 1.34 1.49 -23.28%
P/EPS 9.72 5.96 3.90 13.15 5.13 9.81 9.47 1.74%
EY 10.29 16.78 25.62 7.60 19.50 10.19 10.56 -1.70%
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.40 0.62 0.62 0.45 0.77 -30.03%

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