[SBCCORP] QoQ Cumulative 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- 57.24%
YoY- 54.45%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 70,373 48,973 139,000 110,897 61,190 26,072 127,290 -32.61%
PBT 17,449 13,254 47,907 33,198 19,266 8,173 38,001 -40.45%
Tax -7,956 -5,561 -14,723 -9,696 -4,268 -1,806 -11,351 -21.07%
NP 9,493 7,693 33,184 23,502 14,998 6,367 26,650 -49.71%
-
NP to SH 9,574 7,722 33,294 23,539 14,970 6,333 26,755 -49.56%
-
Tax Rate 45.60% 41.96% 30.73% 29.21% 22.15% 22.10% 29.87% -
Total Cost 60,880 41,280 105,816 87,395 46,192 19,705 100,640 -28.45%
-
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 2.31% 2.04% 13.27% 6.57% 4.92% 2.14% 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 47.19 35.83 130.21 120.42 74.27 31.66 154.53 -54.61%
EPS 6.42 5.65 16.45 25.56 18.17 7.69 32.48 -66.03%
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 26.75 18.62 52.84 42.16 23.26 9.91 48.39 -32.61%
EPS 3.64 2.94 12.66 8.95 5.69 2.41 10.17 -49.55%
DPS 0.00 0.00 1.93 0.00 0.00 0.00 1.25 -
NAPS 1.5761 1.4392 0.9537 1.3619 1.1558 1.124 1.0992 27.12%
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 4.64 6.14 1.38 1.00 2.26 5.05 0.69 255.85%
P/EPS 34.11 38.94 5.77 4.69 9.25 20.81 3.29 374.79%
EY 2.93 2.57 17.33 21.30 10.82 4.81 30.36 -78.93%
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 2.67 5.97 1.63 1.24 1.75 5.21 1.02 89.82%
P/EPS 19.63 37.88 6.80 5.83 7.15 21.46 4.83 154.45%
EY 5.10 2.64 14.71 17.15 13.98 4.66 20.69 -60.65%
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