[SBCCORP] QoQ Cumulative 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- 23.98%
YoY- -36.05%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 56,543 152,812 88,610 70,373 48,973 139,000 110,897 -36.25%
PBT 12,926 25,384 18,870 17,449 13,254 47,907 33,198 -46.77%
Tax -2,992 -7,787 -5,413 -7,956 -5,561 -14,723 -9,696 -54.43%
NP 9,934 17,597 13,457 9,493 7,693 33,184 23,502 -43.76%
-
NP to SH 9,999 17,767 13,579 9,574 7,722 33,294 23,539 -43.58%
-
Tax Rate 23.15% 30.68% 28.69% 45.60% 41.96% 30.73% 29.21% -
Total Cost 46,609 135,215 75,153 60,880 41,280 105,816 87,395 -34.31%
-
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 2.58% 4.70% 9.01% 2.31% 2.04% 13.27% 6.57% -
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 24.09 65.08 93.51 47.19 35.83 130.21 120.42 -65.89%
EPS 4.26 7.57 14.33 6.42 5.65 16.45 25.56 -69.81%
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 21.50 58.09 33.69 26.75 18.62 52.84 42.16 -36.24%
EPS 3.80 6.75 5.16 3.64 2.94 12.66 8.95 -43.59%
DPS 0.00 1.43 0.00 0.00 0.00 1.93 0.00 -
NAPS 1.4723 1.4372 0.5728 1.5761 1.4392 0.9537 1.3619 5.34%
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 3.74 1.38 0.96 4.64 6.14 1.38 1.00 141.52%
P/EPS 21.13 11.83 6.28 34.11 38.94 5.77 4.69 173.53%
EY 4.73 8.45 15.92 2.93 2.57 17.33 21.30 -63.43%
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 2.76 1.53 1.05 2.67 5.97 1.63 1.24 70.72%
P/EPS 15.61 13.15 6.84 19.63 37.88 6.80 5.83 93.16%
EY 6.41 7.60 14.62 5.10 2.64 14.71 17.15 -48.20%
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