[SBCCORP] QoQ Quarter Result on 30-Sep-2014 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -76.02%
YoY- -78.56%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 56,543 60,722 18,237 21,400 48,973 26,195 49,707 8.99%
PBT 12,926 5,101 1,419 4,195 13,254 14,225 13,932 -4.88%
Tax -2,992 -225 2,543 -2,395 -5,561 -2,029 -5,428 -32.84%
NP 9,934 4,876 3,962 1,800 7,693 12,196 8,504 10.94%
-
NP to SH 9,999 4,924 4,003 1,852 7,722 12,276 8,569 10.86%
-
Tax Rate 23.15% 4.41% -179.21% 57.09% 41.96% 14.26% 38.96% -
Total Cost 46,609 55,846 14,275 19,600 41,280 13,999 41,203 8.59%
-
Net Worth 387,285 377,506 150,823 415,206 378,582 541,772 358,423 5.31%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 3,751 - - - 7,437 - -
Div Payout % - 76.19% - - - 60.59% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 387,285 377,506 150,823 415,206 378,582 541,772 358,423 5.31%
NOSH 234,718 234,476 94,857 149,354 136,672 156,581 92,139 86.84%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 17.57% 8.03% 21.73% 8.41% 15.71% 46.56% 17.11% -
ROE 2.58% 1.30% 2.65% 0.45% 2.04% 2.27% 2.39% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 24.09 25.90 19.23 14.33 35.83 16.73 53.95 -41.66%
EPS 4.26 2.10 4.22 1.24 5.65 7.84 9.30 -40.66%
DPS 0.00 1.60 0.00 0.00 0.00 4.75 0.00 -
NAPS 1.65 1.61 1.59 2.78 2.77 3.46 3.89 -43.63%
Adjusted Per Share Value based on latest NOSH - 149,354
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 21.90 23.52 7.07 8.29 18.97 10.15 19.26 8.96%
EPS 3.87 1.91 1.55 0.72 2.99 4.76 3.32 10.79%
DPS 0.00 1.45 0.00 0.00 0.00 2.88 0.00 -
NAPS 1.5004 1.4625 0.5843 1.6085 1.4666 2.0988 1.3885 5.31%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.90 0.895 0.90 2.19 2.20 1.80 1.20 -
P/RPS 3.74 3.46 4.68 15.28 6.14 10.76 2.22 41.71%
P/EPS 21.13 42.62 21.33 176.61 38.94 22.96 12.90 39.08%
EY 4.73 2.35 4.69 0.57 2.57 4.36 7.75 -28.11%
DY 0.00 1.79 0.00 0.00 0.00 2.64 0.00 -
P/NAPS 0.55 0.56 0.57 0.79 0.79 0.52 0.31 46.70%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 28/05/15 12/02/15 21/11/14 26/08/14 27/05/14 18/02/14 -
Price 0.665 0.995 0.98 1.26 2.14 2.12 1.49 -
P/RPS 2.76 3.84 5.10 8.79 5.97 12.67 2.76 0.00%
P/EPS 15.61 47.38 23.22 101.61 37.88 27.04 16.02 -1.71%
EY 6.41 2.11 4.31 0.98 2.64 3.70 6.24 1.81%
DY 0.00 1.61 0.00 0.00 0.00 2.24 0.00 -
P/NAPS 0.40 0.62 0.62 0.45 0.77 0.61 0.38 3.48%

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