[SBCCORP] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 20.39%
YoY- 46.82%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 146,275 159,993 137,092 159,698 127,558 124,688 127,290 9.70%
PBT 45,606 52,504 47,423 50,147 37,851 36,932 38,001 12.91%
Tax -15,413 -15,480 -11,725 -15,109 -8,762 -9,857 -11,351 22.59%
NP 30,193 37,024 35,698 35,038 29,089 27,075 26,650 8.66%
-
NP to SH 30,419 37,204 35,815 35,053 29,116 27,096 26,755 8.92%
-
Tax Rate 33.80% 29.48% 24.72% 30.13% 23.15% 26.69% 29.87% -
Total Cost 116,082 122,969 101,394 124,660 98,469 97,613 100,640 9.97%
-
Net Worth 415,206 378,582 541,772 358,423 304,108 295,649 289,085 27.27%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 7,437 7,437 7,437 3,294 3,294 3,294 3,294 72.01%
Div Payout % 24.45% 19.99% 20.77% 9.40% 11.31% 12.16% 12.31% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 415,206 378,582 541,772 358,423 304,108 295,649 289,085 27.27%
NOSH 149,354 136,672 156,581 92,139 82,414 82,353 82,360 48.65%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 20.64% 23.14% 26.04% 21.94% 22.80% 21.71% 20.94% -
ROE 7.33% 9.83% 6.61% 9.78% 9.57% 9.16% 9.26% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 97.94 117.06 87.55 173.32 154.78 151.41 154.55 -26.20%
EPS 20.37 27.22 22.87 38.04 35.33 32.90 32.49 -26.72%
DPS 4.98 5.44 4.75 3.58 4.00 4.00 4.00 15.71%
NAPS 2.78 2.77 3.46 3.89 3.69 3.59 3.51 -14.38%
Adjusted Per Share Value based on latest NOSH - 92,139
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 56.67 61.98 53.11 61.87 49.42 48.30 49.31 9.70%
EPS 11.78 14.41 13.87 13.58 11.28 10.50 10.36 8.93%
DPS 2.88 2.88 2.88 1.28 1.28 1.28 1.28 71.62%
NAPS 1.6085 1.4666 2.0988 1.3885 1.1781 1.1454 1.1199 27.27%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.19 2.20 1.80 1.20 1.68 1.60 1.07 -
P/RPS 2.24 1.88 2.06 0.69 1.09 1.06 0.69 119.08%
P/EPS 10.75 8.08 7.87 3.15 4.76 4.86 3.29 120.03%
EY 9.30 12.37 12.71 31.70 21.03 20.56 30.36 -54.52%
DY 2.27 2.47 2.64 2.98 2.38 2.50 3.74 -28.29%
P/NAPS 0.79 0.79 0.52 0.31 0.46 0.45 0.30 90.58%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 26/08/14 27/05/14 18/02/14 26/11/13 20/08/13 23/05/13 -
Price 1.26 2.14 2.12 1.49 1.30 1.65 1.57 -
P/RPS 1.29 1.83 2.42 0.86 0.84 1.09 1.02 16.93%
P/EPS 6.19 7.86 9.27 3.92 3.68 5.01 4.83 17.96%
EY 16.16 12.72 10.79 25.53 27.18 19.94 20.69 -15.17%
DY 3.95 2.54 2.24 2.40 3.08 2.42 2.55 33.84%
P/NAPS 0.45 0.77 0.61 0.38 0.35 0.46 0.45 0.00%

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