[SBCCORP] QoQ TTM 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- 7.45%
YoY- 15.48%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 159,993 137,092 159,698 127,558 124,688 127,290 131,453 14.03%
PBT 52,504 47,423 50,147 37,851 36,932 38,001 34,467 32.49%
Tax -15,480 -11,725 -15,109 -8,762 -9,857 -11,351 -10,720 27.84%
NP 37,024 35,698 35,038 29,089 27,075 26,650 23,747 34.56%
-
NP to SH 37,204 35,815 35,053 29,116 27,096 26,755 23,874 34.52%
-
Tax Rate 29.48% 24.72% 30.13% 23.15% 26.69% 29.87% 31.10% -
Total Cost 122,969 101,394 124,660 98,469 97,613 100,640 107,706 9.26%
-
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 7,437 3,294 3,294 3,294 3,294 2,883 88.41%
Div Payout % 19.99% 20.77% 9.40% 11.31% 12.16% 12.31% 12.08% -
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 23.14% 26.04% 21.94% 22.80% 21.71% 20.94% 18.07% -
ROE 9.83% 6.61% 9.78% 9.57% 9.16% 9.26% 8.61% -
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 117.06 87.55 173.32 154.78 151.41 154.55 159.82 -18.79%
EPS 27.22 22.87 38.04 35.33 32.90 32.49 29.03 -4.21%
DPS 5.44 4.75 3.58 4.00 4.00 4.00 3.50 34.28%
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 60.82 52.12 60.71 48.49 47.40 48.39 49.97 14.03%
EPS 14.14 13.62 13.33 11.07 10.30 10.17 9.08 34.46%
DPS 2.83 2.83 1.25 1.25 1.25 1.25 1.10 88.08%
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 1.88 2.06 0.69 1.09 1.06 0.69 0.64 105.51%
P/EPS 8.08 7.87 3.15 4.76 4.86 3.29 3.55 73.29%
EY 12.37 12.71 31.70 21.03 20.56 30.36 28.18 -42.32%
DY 2.47 2.64 2.98 2.38 2.50 3.74 3.40 -19.23%
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 1.83 2.42 0.86 0.84 1.09 1.02 0.68 93.82%
P/EPS 7.86 9.27 3.92 3.68 5.01 4.83 3.72 64.88%
EY 12.72 10.79 25.53 27.18 19.94 20.69 26.88 -39.35%
DY 2.54 2.24 2.40 3.08 2.42 2.55 3.24 -15.01%
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