[SBCCORP] QoQ Quarter Result on 30-Jun-2014 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -37.1%
YoY- 21.93%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 60,722 18,237 21,400 48,973 26,195 49,707 35,118 44.10%
PBT 5,101 1,419 4,195 13,254 14,225 13,932 11,093 -40.45%
Tax -225 2,543 -2,395 -5,561 -2,029 -5,428 -2,462 -79.74%
NP 4,876 3,962 1,800 7,693 12,196 8,504 8,631 -31.68%
-
NP to SH 4,924 4,003 1,852 7,722 12,276 8,569 8,637 -31.26%
-
Tax Rate 4.41% -179.21% 57.09% 41.96% 14.26% 38.96% 22.19% -
Total Cost 55,846 14,275 19,600 41,280 13,999 41,203 26,487 64.50%
-
Net Worth 377,506 150,823 415,206 378,582 541,772 358,423 304,108 15.51%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 3,751 - - - 7,437 - - -
Div Payout % 76.19% - - - 60.59% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 377,506 150,823 415,206 378,582 541,772 358,423 304,108 15.51%
NOSH 234,476 94,857 149,354 136,672 156,581 92,139 82,414 100.91%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.03% 21.73% 8.41% 15.71% 46.56% 17.11% 24.58% -
ROE 1.30% 2.65% 0.45% 2.04% 2.27% 2.39% 2.84% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 25.90 19.23 14.33 35.83 16.73 53.95 42.61 -28.26%
EPS 2.10 4.22 1.24 5.65 7.84 9.30 10.48 -65.79%
DPS 1.60 0.00 0.00 0.00 4.75 0.00 0.00 -
NAPS 1.61 1.59 2.78 2.77 3.46 3.89 3.69 -42.50%
Adjusted Per Share Value based on latest NOSH - 136,672
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 23.52 7.07 8.29 18.97 10.15 19.26 13.60 44.12%
EPS 1.91 1.55 0.72 2.99 4.76 3.32 3.35 -31.26%
DPS 1.45 0.00 0.00 0.00 2.88 0.00 0.00 -
NAPS 1.4625 0.5843 1.6085 1.4666 2.0988 1.3885 1.1781 15.52%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.895 0.90 2.19 2.20 1.80 1.20 1.68 -
P/RPS 3.46 4.68 15.28 6.14 10.76 2.22 3.94 -8.30%
P/EPS 42.62 21.33 176.61 38.94 22.96 12.90 16.03 92.03%
EY 2.35 4.69 0.57 2.57 4.36 7.75 6.24 -47.88%
DY 1.79 0.00 0.00 0.00 2.64 0.00 0.00 -
P/NAPS 0.56 0.57 0.79 0.79 0.52 0.31 0.46 14.02%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 12/02/15 21/11/14 26/08/14 27/05/14 18/02/14 26/11/13 -
Price 0.995 0.98 1.26 2.14 2.12 1.49 1.30 -
P/RPS 3.84 5.10 8.79 5.97 12.67 2.76 3.05 16.61%
P/EPS 47.38 23.22 101.61 37.88 27.04 16.02 12.40 144.60%
EY 2.11 4.31 0.98 2.64 3.70 6.24 8.06 -59.11%
DY 1.61 0.00 0.00 0.00 2.24 0.00 0.00 -
P/NAPS 0.62 0.62 0.45 0.77 0.61 0.38 0.35 46.45%

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