[SBCCORP] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 36.38%
YoY- 30.53%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 48,973 26,195 49,707 35,118 26,072 48,801 17,567 98.45%
PBT 13,254 14,225 13,932 11,093 8,173 16,949 1,636 304.92%
Tax -5,561 -2,029 -5,428 -2,462 -1,806 -5,413 919 -
NP 7,693 12,196 8,504 8,631 6,367 11,536 2,555 108.93%
-
NP to SH 7,722 12,276 8,569 8,637 6,333 11,514 2,632 105.34%
-
Tax Rate 41.96% 14.26% 38.96% 22.19% 22.10% 31.94% -56.17% -
Total Cost 41,280 13,999 41,203 26,487 19,705 37,265 15,012 96.64%
-
Net Worth 378,582 541,772 358,423 304,108 295,649 289,085 277,182 23.17%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 7,437 - - - 3,294 - -
Div Payout % - 60.59% - - - 28.61% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 378,582 541,772 358,423 304,108 295,649 289,085 277,182 23.17%
NOSH 136,672 156,581 92,139 82,414 82,353 82,360 82,249 40.42%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.71% 46.56% 17.11% 24.58% 24.42% 23.64% 14.54% -
ROE 2.04% 2.27% 2.39% 2.84% 2.14% 3.98% 0.95% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 35.83 16.73 53.95 42.61 31.66 59.25 21.36 41.31%
EPS 5.65 7.84 9.30 10.48 7.69 13.98 3.20 46.23%
DPS 0.00 4.75 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.77 3.46 3.89 3.69 3.59 3.51 3.37 -12.28%
Adjusted Per Share Value based on latest NOSH - 82,414
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.62 9.96 18.90 13.35 9.91 18.55 6.68 98.43%
EPS 2.94 4.67 3.26 3.28 2.41 4.38 1.00 105.63%
DPS 0.00 2.83 0.00 0.00 0.00 1.25 0.00 -
NAPS 1.4392 2.0596 1.3626 1.1561 1.124 1.099 1.0538 23.16%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.20 1.80 1.20 1.68 1.60 1.07 1.03 -
P/RPS 6.14 10.76 2.22 3.94 5.05 1.81 4.82 17.56%
P/EPS 38.94 22.96 12.90 16.03 20.81 7.65 32.19 13.57%
EY 2.57 4.36 7.75 6.24 4.81 13.07 3.11 -11.97%
DY 0.00 2.64 0.00 0.00 0.00 3.74 0.00 -
P/NAPS 0.79 0.52 0.31 0.46 0.45 0.30 0.31 86.89%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 18/02/14 26/11/13 20/08/13 23/05/13 05/02/13 -
Price 2.14 2.12 1.49 1.30 1.65 1.57 1.08 -
P/RPS 5.97 12.67 2.76 3.05 5.21 2.65 5.06 11.68%
P/EPS 37.88 27.04 16.02 12.40 21.46 11.23 33.75 8.02%
EY 2.64 3.70 6.24 8.06 4.66 8.90 2.96 -7.36%
DY 0.00 2.24 0.00 0.00 0.00 2.55 0.00 -
P/NAPS 0.77 0.61 0.38 0.35 0.46 0.45 0.32 79.85%

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