[SBCCORP] QoQ Cumulative 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- -76.81%
YoY- 21.93%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative 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 88,610 70,373 48,973 139,000 110,897 61,190 84.17%
PBT 25,384 18,870 17,449 13,254 47,907 33,198 19,266 20.20%
Tax -7,787 -5,413 -7,956 -5,561 -14,723 -9,696 -4,268 49.36%
NP 17,597 13,457 9,493 7,693 33,184 23,502 14,998 11.25%
-
NP to SH 17,767 13,579 9,574 7,722 33,294 23,539 14,970 12.10%
-
Tax Rate 30.68% 28.69% 45.60% 41.96% 30.73% 29.21% 22.15% -
Total Cost 135,215 75,153 60,880 41,280 105,816 87,395 46,192 104.76%
-
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% 9.01% 2.31% 2.04% 13.27% 6.57% 4.92% -
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 93.51 47.19 35.83 130.21 120.42 74.27 -8.43%
EPS 7.57 14.33 6.42 5.65 16.45 25.56 18.17 -44.24%
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 33.69 26.75 18.62 52.84 42.16 23.26 84.17%
EPS 6.75 5.16 3.64 2.94 12.66 8.95 5.69 12.07%
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 0.96 4.64 6.14 1.38 1.00 2.26 -28.04%
P/EPS 11.83 6.28 34.11 38.94 5.77 4.69 9.25 17.84%
EY 8.45 15.92 2.93 2.57 17.33 21.30 10.82 -15.20%
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 1.05 2.67 5.97 1.63 1.24 1.75 -8.57%
P/EPS 13.15 6.84 19.63 37.88 6.80 5.83 7.15 50.16%
EY 7.60 14.62 5.10 2.64 14.71 17.15 13.98 -33.41%
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