[SBCCORP] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 41.83%
YoY- -42.31%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 99,236 56,543 152,812 88,610 70,373 48,973 139,000 -20.10%
PBT 20,457 12,926 25,384 18,870 17,449 13,254 47,907 -43.26%
Tax -4,828 -2,992 -7,787 -5,413 -7,956 -5,561 -14,723 -52.41%
NP 15,629 9,934 17,597 13,457 9,493 7,693 33,184 -39.43%
-
NP to SH 15,670 9,999 17,767 13,579 9,574 7,722 33,294 -39.46%
-
Tax Rate 23.60% 23.15% 30.68% 28.69% 45.60% 41.96% 30.73% -
Total Cost 83,607 46,609 135,215 75,153 60,880 41,280 105,816 -14.52%
-
Net Worth 394,686 387,285 378,043 150,667 414,575 378,582 250,865 35.23%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 3,756 - - - 5,070 -
Div Payout % - - 21.15% - - - 15.23% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 394,686 387,285 378,043 150,667 414,575 378,582 250,865 35.23%
NOSH 234,932 234,718 234,809 94,759 149,127 136,672 106,751 69.11%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 15.75% 17.57% 11.52% 15.19% 13.49% 15.71% 23.87% -
ROE 3.97% 2.58% 4.70% 9.01% 2.31% 2.04% 13.27% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 42.24 24.09 65.08 93.51 47.19 35.83 130.21 -52.75%
EPS 6.67 4.26 7.57 14.33 6.42 5.65 16.45 -45.18%
DPS 0.00 0.00 1.60 0.00 0.00 0.00 4.75 -
NAPS 1.68 1.65 1.61 1.59 2.78 2.77 2.35 -20.03%
Adjusted Per Share Value based on latest NOSH - 94,857
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 38.44 21.90 59.20 34.33 27.26 18.97 53.85 -20.11%
EPS 6.07 3.87 6.88 5.26 3.71 2.99 12.90 -39.47%
DPS 0.00 0.00 1.46 0.00 0.00 0.00 1.96 -
NAPS 1.529 1.5004 1.4646 0.5837 1.6061 1.4666 0.9719 35.22%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.78 0.90 0.895 0.90 2.19 2.20 1.80 -
P/RPS 1.85 3.74 1.38 0.96 4.64 6.14 1.38 21.55%
P/EPS 11.69 21.13 11.83 6.28 34.11 38.94 5.77 60.04%
EY 8.55 4.73 8.45 15.92 2.93 2.57 17.33 -37.53%
DY 0.00 0.00 1.79 0.00 0.00 0.00 2.64 -
P/NAPS 0.46 0.55 0.56 0.57 0.79 0.79 0.77 -29.04%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 25/08/15 28/05/15 12/02/15 21/11/14 26/08/14 27/05/14 -
Price 0.795 0.665 0.995 0.98 1.26 2.14 2.12 -
P/RPS 1.88 2.76 1.53 1.05 2.67 5.97 1.63 9.97%
P/EPS 11.92 15.61 13.15 6.84 19.63 37.88 6.80 45.33%
EY 8.39 6.41 7.60 14.62 5.10 2.64 14.71 -31.20%
DY 0.00 0.00 1.61 0.00 0.00 0.00 2.24 -
P/NAPS 0.47 0.40 0.62 0.62 0.45 0.77 0.90 -35.12%

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