[SBCCORP] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 2.17%
YoY- 33.86%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 114,805 146,275 159,993 137,092 159,698 127,558 124,688 -5.34%
PBT 33,093 45,606 52,504 47,423 50,147 37,851 36,932 -7.03%
Tax -7,442 -15,413 -15,480 -11,725 -15,109 -8,762 -9,857 -17.04%
NP 25,651 30,193 37,024 35,698 35,038 29,089 27,075 -3.52%
-
NP to SH 25,853 30,419 37,204 35,815 35,053 29,116 27,096 -3.07%
-
Tax Rate 22.49% 33.80% 29.48% 24.72% 30.13% 23.15% 26.69% -
Total Cost 89,154 116,082 122,969 101,394 124,660 98,469 97,613 -5.84%
-
Net Worth 150,823 415,206 378,582 541,772 358,423 304,108 295,649 -36.07%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 7,437 7,437 7,437 7,437 3,294 3,294 3,294 71.84%
Div Payout % 28.77% 24.45% 19.99% 20.77% 9.40% 11.31% 12.16% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 150,823 415,206 378,582 541,772 358,423 304,108 295,649 -36.07%
NOSH 94,857 149,354 136,672 156,581 92,139 82,414 82,353 9.85%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 22.34% 20.64% 23.14% 26.04% 21.94% 22.80% 21.71% -
ROE 17.14% 7.33% 9.83% 6.61% 9.78% 9.57% 9.16% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 121.03 97.94 117.06 87.55 173.32 154.78 151.41 -13.83%
EPS 27.25 20.37 27.22 22.87 38.04 35.33 32.90 -11.77%
DPS 7.84 4.98 5.44 4.75 3.58 4.00 4.00 56.42%
NAPS 1.59 2.78 2.77 3.46 3.89 3.69 3.59 -41.81%
Adjusted Per Share Value based on latest NOSH - 156,581
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 44.48 56.67 61.98 53.11 61.87 49.42 48.30 -5.33%
EPS 10.02 11.78 14.41 13.87 13.58 11.28 10.50 -3.06%
DPS 2.88 2.88 2.88 2.88 1.28 1.28 1.28 71.45%
NAPS 0.5843 1.6085 1.4666 2.0988 1.3885 1.1781 1.1454 -36.07%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.90 2.19 2.20 1.80 1.20 1.68 1.60 -
P/RPS 0.74 2.24 1.88 2.06 0.69 1.09 1.06 -21.25%
P/EPS 3.30 10.75 8.08 7.87 3.15 4.76 4.86 -22.69%
EY 30.28 9.30 12.37 12.71 31.70 21.03 20.56 29.35%
DY 8.71 2.27 2.47 2.64 2.98 2.38 2.50 129.29%
P/NAPS 0.57 0.79 0.79 0.52 0.31 0.46 0.45 17.01%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 21/11/14 26/08/14 27/05/14 18/02/14 26/11/13 20/08/13 -
Price 0.98 1.26 2.14 2.12 1.49 1.30 1.65 -
P/RPS 0.81 1.29 1.83 2.42 0.86 0.84 1.09 -17.91%
P/EPS 3.60 6.19 7.86 9.27 3.92 3.68 5.01 -19.72%
EY 27.81 16.16 12.72 10.79 25.53 27.18 19.94 24.75%
DY 8.00 3.95 2.54 2.24 2.40 3.08 2.42 121.43%
P/NAPS 0.62 0.45 0.77 0.61 0.38 0.35 0.46 21.95%

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