[SBCCORP] QoQ TTM 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- 3.88%
YoY- 37.3%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 149,332 114,805 146,275 159,993 137,092 159,698 127,558 11.08%
PBT 23,969 33,093 45,606 52,504 47,423 50,147 37,851 -26.27%
Tax -5,638 -7,442 -15,413 -15,480 -11,725 -15,109 -8,762 -25.48%
NP 18,331 25,651 30,193 37,024 35,698 35,038 29,089 -26.51%
-
NP to SH 18,501 25,853 30,419 37,204 35,815 35,053 29,116 -26.10%
-
Tax Rate 23.52% 22.49% 33.80% 29.48% 24.72% 30.13% 23.15% -
Total Cost 131,001 89,154 116,082 122,969 101,394 124,660 98,469 20.98%
-
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 7,437 7,437 7,437 3,294 3,294 9.05%
Div Payout % 20.28% 28.77% 24.45% 19.99% 20.77% 9.40% 11.31% -
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 12.28% 22.34% 20.64% 23.14% 26.04% 21.94% 22.80% -
ROE 4.90% 17.14% 7.33% 9.83% 6.61% 9.78% 9.57% -
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 63.69 121.03 97.94 117.06 87.55 173.32 154.78 -44.70%
EPS 7.89 27.25 20.37 27.22 22.87 38.04 35.33 -63.22%
DPS 1.60 7.84 4.98 5.44 4.75 3.58 4.00 -45.74%
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 56.77 43.64 55.61 60.82 52.12 60.71 48.49 11.09%
EPS 7.03 9.83 11.56 14.14 13.62 13.33 11.07 -26.13%
DPS 1.43 2.83 2.83 2.83 2.83 1.25 1.25 9.39%
NAPS 1.4351 0.5734 1.5785 1.4392 2.0596 1.3626 1.1561 15.51%
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 1.41 0.74 2.24 1.88 2.06 0.69 1.09 18.73%
P/EPS 11.34 3.30 10.75 8.08 7.87 3.15 4.76 78.47%
EY 8.82 30.28 9.30 12.37 12.71 31.70 21.03 -43.99%
DY 1.79 8.71 2.27 2.47 2.64 2.98 2.38 -17.31%
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 1.56 0.81 1.29 1.83 2.42 0.86 0.84 51.14%
P/EPS 12.61 3.60 6.19 7.86 9.27 3.92 3.68 127.45%
EY 7.93 27.81 16.16 12.72 10.79 25.53 27.18 -56.04%
DY 1.61 8.00 3.95 2.54 2.24 2.40 3.08 -35.13%
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