[SBCCORP] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 337.46%
YoY- 33.37%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 49,707 35,118 26,072 48,801 17,567 32,248 28,674 44.16%
PBT 13,932 11,093 8,173 16,949 1,636 10,174 9,242 31.37%
Tax -5,428 -2,462 -1,806 -5,413 919 -3,557 -3,300 39.21%
NP 8,504 8,631 6,367 11,536 2,555 6,617 5,942 26.91%
-
NP to SH 8,569 8,637 6,333 11,514 2,632 6,617 5,992 26.84%
-
Tax Rate 38.96% 22.19% 22.10% 31.94% -56.17% 34.96% 35.71% -
Total Cost 41,203 26,487 19,705 37,265 15,012 25,631 22,732 48.49%
-
Net Worth 358,423 304,108 295,649 289,085 277,182 276,875 270,340 20.62%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 3,294 - - - -
Div Payout % - - - 28.61% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 358,423 304,108 295,649 289,085 277,182 276,875 270,340 20.62%
NOSH 92,139 82,414 82,353 82,360 82,249 82,403 82,420 7.69%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 17.11% 24.58% 24.42% 23.64% 14.54% 20.52% 20.72% -
ROE 2.39% 2.84% 2.14% 3.98% 0.95% 2.39% 2.22% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 53.95 42.61 31.66 59.25 21.36 39.13 34.79 33.86%
EPS 9.30 10.48 7.69 13.98 3.20 8.03 7.27 17.78%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 3.89 3.69 3.59 3.51 3.37 3.36 3.28 12.00%
Adjusted Per Share Value based on latest NOSH - 82,360
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.90 13.35 9.91 18.55 6.68 12.26 10.90 44.18%
EPS 3.26 3.28 2.41 4.38 1.00 2.52 2.28 26.83%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 1.3626 1.1561 1.124 1.099 1.0538 1.0526 1.0277 20.62%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.20 1.68 1.60 1.07 1.03 1.01 0.94 -
P/RPS 2.22 3.94 5.05 1.81 4.82 2.58 2.70 -12.20%
P/EPS 12.90 16.03 20.81 7.65 32.19 12.58 12.93 -0.15%
EY 7.75 6.24 4.81 13.07 3.11 7.95 7.73 0.17%
DY 0.00 0.00 0.00 3.74 0.00 0.00 0.00 -
P/NAPS 0.31 0.46 0.45 0.30 0.31 0.30 0.29 4.53%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 26/11/13 20/08/13 23/05/13 05/02/13 20/11/12 16/08/12 -
Price 1.49 1.30 1.65 1.57 1.08 1.01 1.07 -
P/RPS 2.76 3.05 5.21 2.65 5.06 2.58 3.08 -7.03%
P/EPS 16.02 12.40 21.46 11.23 33.75 12.58 14.72 5.78%
EY 6.24 8.06 4.66 8.90 2.96 7.95 6.79 -5.46%
DY 0.00 0.00 0.00 2.55 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.46 0.45 0.32 0.30 0.33 9.83%

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