[SBCCORP] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -45.0%
YoY- 5.69%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 26,195 49,707 35,118 26,072 48,801 17,567 32,248 -12.95%
PBT 14,225 13,932 11,093 8,173 16,949 1,636 10,174 25.06%
Tax -2,029 -5,428 -2,462 -1,806 -5,413 919 -3,557 -31.24%
NP 12,196 8,504 8,631 6,367 11,536 2,555 6,617 50.38%
-
NP to SH 12,276 8,569 8,637 6,333 11,514 2,632 6,617 51.04%
-
Tax Rate 14.26% 38.96% 22.19% 22.10% 31.94% -56.17% 34.96% -
Total Cost 13,999 41,203 26,487 19,705 37,265 15,012 25,631 -33.20%
-
Net Worth 541,772 358,423 304,108 295,649 289,085 277,182 276,875 56.50%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 7,437 - - - 3,294 - - -
Div Payout % 60.59% - - - 28.61% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 541,772 358,423 304,108 295,649 289,085 277,182 276,875 56.50%
NOSH 156,581 92,139 82,414 82,353 82,360 82,249 82,403 53.47%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 46.56% 17.11% 24.58% 24.42% 23.64% 14.54% 20.52% -
ROE 2.27% 2.39% 2.84% 2.14% 3.98% 0.95% 2.39% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.73 53.95 42.61 31.66 59.25 21.36 39.13 -43.27%
EPS 7.84 9.30 10.48 7.69 13.98 3.20 8.03 -1.58%
DPS 4.75 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 3.46 3.89 3.69 3.59 3.51 3.37 3.36 1.97%
Adjusted Per Share Value based on latest NOSH - 82,353
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.96 18.90 13.35 9.91 18.55 6.68 12.26 -12.94%
EPS 4.67 3.26 3.28 2.41 4.38 1.00 2.52 50.92%
DPS 2.83 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 2.0596 1.3626 1.1561 1.124 1.099 1.0538 1.0526 56.50%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.80 1.20 1.68 1.60 1.07 1.03 1.01 -
P/RPS 10.76 2.22 3.94 5.05 1.81 4.82 2.58 159.32%
P/EPS 22.96 12.90 16.03 20.81 7.65 32.19 12.58 49.40%
EY 4.36 7.75 6.24 4.81 13.07 3.11 7.95 -33.02%
DY 2.64 0.00 0.00 0.00 3.74 0.00 0.00 -
P/NAPS 0.52 0.31 0.46 0.45 0.30 0.31 0.30 44.34%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 18/02/14 26/11/13 20/08/13 23/05/13 05/02/13 20/11/12 -
Price 2.12 1.49 1.30 1.65 1.57 1.08 1.01 -
P/RPS 12.67 2.76 3.05 5.21 2.65 5.06 2.58 189.19%
P/EPS 27.04 16.02 12.40 21.46 11.23 33.75 12.58 66.63%
EY 3.70 6.24 8.06 4.66 8.90 2.96 7.95 -39.97%
DY 2.24 0.00 0.00 0.00 2.55 0.00 0.00 -
P/NAPS 0.61 0.38 0.35 0.46 0.45 0.32 0.30 60.56%

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