[SBCCORP] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 30.84%
YoY- -46.64%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 129,069 99,236 56,543 152,812 88,610 70,373 48,973 90.46%
PBT 20,163 20,457 12,926 25,384 18,870 17,449 13,254 32.17%
Tax -6,915 -4,828 -2,992 -7,787 -5,413 -7,956 -5,561 15.59%
NP 13,248 15,629 9,934 17,597 13,457 9,493 7,693 43.52%
-
NP to SH 13,314 15,670 9,999 17,767 13,579 9,574 7,722 43.64%
-
Tax Rate 34.30% 23.60% 23.15% 30.68% 28.69% 45.60% 41.96% -
Total Cost 115,821 83,607 46,609 135,215 75,153 60,880 41,280 98.55%
-
Net Worth 387,444 394,686 387,285 378,043 150,667 414,575 378,582 1.55%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 3,756 - - - -
Div Payout % - - - 21.15% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 387,444 394,686 387,285 378,043 150,667 414,575 378,582 1.55%
NOSH 234,814 234,932 234,718 234,809 94,759 149,127 136,672 43.30%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.26% 15.75% 17.57% 11.52% 15.19% 13.49% 15.71% -
ROE 3.44% 3.97% 2.58% 4.70% 9.01% 2.31% 2.04% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 54.97 42.24 24.09 65.08 93.51 47.19 35.83 32.91%
EPS 5.67 6.67 4.26 7.57 14.33 6.42 5.65 0.23%
DPS 0.00 0.00 0.00 1.60 0.00 0.00 0.00 -
NAPS 1.65 1.68 1.65 1.61 1.59 2.78 2.77 -29.13%
Adjusted Per Share Value based on latest NOSH - 234,476
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 50.00 38.44 21.90 59.20 34.33 27.26 18.97 90.47%
EPS 5.16 6.07 3.87 6.88 5.26 3.71 2.99 43.73%
DPS 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
NAPS 1.501 1.529 1.5004 1.4646 0.5837 1.6061 1.4666 1.55%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.775 0.78 0.90 0.895 0.90 2.19 2.20 -
P/RPS 1.41 1.85 3.74 1.38 0.96 4.64 6.14 -62.39%
P/EPS 13.67 11.69 21.13 11.83 6.28 34.11 38.94 -50.14%
EY 7.32 8.55 4.73 8.45 15.92 2.93 2.57 100.55%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.55 0.56 0.57 0.79 0.79 -29.19%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 19/02/16 24/11/15 25/08/15 28/05/15 12/02/15 21/11/14 26/08/14 -
Price 0.735 0.795 0.665 0.995 0.98 1.26 2.14 -
P/RPS 1.34 1.88 2.76 1.53 1.05 2.67 5.97 -62.96%
P/EPS 12.96 11.92 15.61 13.15 6.84 19.63 37.88 -50.98%
EY 7.71 8.39 6.41 7.60 14.62 5.10 2.64 103.91%
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.40 0.62 0.62 0.45 0.77 -30.03%

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