[SBCCORP] YoY Annualized Quarter 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- 4.83%
YoY- 54.45%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 71,557 172,092 118,146 147,862 104,652 133,361 118,710 -8.08%
PBT 2,757 26,884 25,160 44,264 28,069 29,656 19,250 -27.64%
Tax -3,419 -9,220 -7,217 -12,928 -7,917 -9,336 -5,290 -7.01%
NP -662 17,664 17,942 31,336 20,152 20,320 13,960 -
-
NP to SH -5 17,752 18,105 31,385 20,321 20,320 13,960 -
-
Tax Rate 124.01% 34.30% 28.68% 29.21% 28.21% 31.48% 27.48% -
Total Cost 72,219 154,428 100,204 116,526 84,500 113,041 104,750 -6.00%
-
Net Worth 385,025 387,444 150,667 358,242 277,633 256,196 238,254 8.32%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 385,025 387,444 150,667 358,242 277,633 256,196 238,254 8.32%
NOSH 234,830 234,814 94,759 92,093 82,383 82,378 82,440 19.04%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -0.93% 10.26% 15.19% 21.19% 19.26% 15.24% 11.76% -
ROE 0.00% 4.58% 12.02% 8.76% 7.32% 7.93% 5.86% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 30.48 73.29 124.68 160.56 127.03 161.89 143.99 -22.78%
EPS 0.00 7.56 19.11 34.08 24.67 24.67 16.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.65 1.59 3.89 3.37 3.11 2.89 -9.00%
Adjusted Per Share Value based on latest NOSH - 92,139
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 27.72 66.67 45.77 57.28 40.54 51.66 45.99 -8.08%
EPS 0.00 6.88 7.01 12.16 7.87 7.87 5.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4916 1.501 0.5837 1.3878 1.0756 0.9925 0.923 8.32%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.67 0.775 0.90 1.20 1.03 0.87 0.60 -
P/RPS 2.20 1.06 0.72 0.75 0.81 0.54 0.42 31.75%
P/EPS -29,495.06 10.25 4.71 3.52 4.18 3.53 3.54 -
EY 0.00 9.75 21.23 28.40 23.95 28.35 28.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.57 0.31 0.31 0.28 0.21 11.78%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 19/02/16 12/02/15 18/02/14 05/02/13 14/02/12 17/02/11 -
Price 0.705 0.735 0.98 1.49 1.08 1.02 0.58 -
P/RPS 2.31 1.00 0.79 0.93 0.85 0.63 0.40 33.90%
P/EPS -31,035.85 9.72 5.13 4.37 4.38 4.14 3.43 -
EY 0.00 10.29 19.50 22.87 22.84 24.18 29.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.62 0.38 0.32 0.33 0.20 13.59%

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