[SBCCORP] QoQ TTM 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- 1.27%
YoY- 0.5%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 137,092 159,698 127,558 124,688 127,290 131,453 145,322 -3.81%
PBT 47,423 50,147 37,851 36,932 38,001 34,467 39,180 13.58%
Tax -11,725 -15,109 -8,762 -9,857 -11,351 -10,720 -14,018 -11.23%
NP 35,698 35,038 29,089 27,075 26,650 23,747 25,162 26.28%
-
NP to SH 35,815 35,053 29,116 27,096 26,755 23,874 25,212 26.39%
-
Tax Rate 24.72% 30.13% 23.15% 26.69% 29.87% 31.10% 35.78% -
Total Cost 101,394 124,660 98,469 97,613 100,640 107,706 120,160 -10.71%
-
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 3,294 3,294 3,294 2,883 2,883 88.19%
Div Payout % 20.77% 9.40% 11.31% 12.16% 12.31% 12.08% 11.44% -
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 26.04% 21.94% 22.80% 21.71% 20.94% 18.07% 17.31% -
ROE 6.61% 9.78% 9.57% 9.16% 9.26% 8.61% 9.11% -
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 87.55 173.32 154.78 151.41 154.55 159.82 176.35 -37.32%
EPS 22.87 38.04 35.33 32.90 32.49 29.03 30.60 -17.65%
DPS 4.75 3.58 4.00 4.00 4.00 3.50 3.50 22.60%
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 52.12 60.71 48.49 47.40 48.39 49.97 55.25 -3.81%
EPS 13.62 13.33 11.07 10.30 10.17 9.08 9.58 26.46%
DPS 2.83 1.25 1.25 1.25 1.25 1.10 1.10 87.86%
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 2.06 0.69 1.09 1.06 0.69 0.64 0.57 135.68%
P/EPS 7.87 3.15 4.76 4.86 3.29 3.55 3.30 78.59%
EY 12.71 31.70 21.03 20.56 30.36 28.18 30.29 -43.98%
DY 2.64 2.98 2.38 2.50 3.74 3.40 3.47 -16.67%
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 2.42 0.86 0.84 1.09 1.02 0.68 0.57 162.42%
P/EPS 9.27 3.92 3.68 5.01 4.83 3.72 3.30 99.21%
EY 10.79 25.53 27.18 19.94 20.69 26.88 30.29 -49.78%
DY 2.24 2.40 3.08 2.42 2.55 3.24 3.47 -25.32%
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