[SBCCORP] QoQ Cumulative 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- 136.38%
YoY- 18.72%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 48,973 139,000 110,897 61,190 26,072 127,290 78,489 -27.04%
PBT 13,254 47,907 33,198 19,266 8,173 38,001 21,052 -26.60%
Tax -5,561 -14,723 -9,696 -4,268 -1,806 -11,351 -5,938 -4.29%
NP 7,693 33,184 23,502 14,998 6,367 26,650 15,114 -36.32%
-
NP to SH 7,722 33,294 23,539 14,970 6,333 26,755 15,241 -36.52%
-
Tax Rate 41.96% 30.73% 29.21% 22.15% 22.10% 29.87% 28.21% -
Total Cost 41,280 105,816 87,395 46,192 19,705 100,640 63,375 -24.91%
-
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 2.04% 13.27% 6.57% 4.92% 2.14% 9.25% 5.49% -
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 35.83 130.21 120.42 74.27 31.66 154.53 95.27 -47.99%
EPS 5.65 16.45 25.56 18.17 7.69 32.48 18.50 -54.74%
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 18.62 52.84 42.16 23.26 9.91 48.39 29.84 -27.04%
EPS 2.94 12.66 8.95 5.69 2.41 10.17 5.79 -36.43%
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 6.14 1.38 1.00 2.26 5.05 0.69 1.08 219.55%
P/EPS 38.94 5.77 4.69 9.25 20.81 3.29 5.57 266.92%
EY 2.57 17.33 21.30 10.82 4.81 30.36 17.96 -72.73%
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 5.97 1.63 1.24 1.75 5.21 1.02 1.13 204.26%
P/EPS 37.88 6.80 5.83 7.15 21.46 4.83 5.84 248.99%
EY 2.64 14.71 17.15 13.98 4.66 20.69 17.13 -71.35%
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