[SBCCORP] YoY Cumulative Quarter 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- 41.44%
YoY- 24.44%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 64,603 139,480 152,812 139,000 127,290 152,985 113,811 -8.99%
PBT 83 17,585 25,384 47,907 38,001 35,657 17,910 -59.13%
Tax -3,777 -4,282 -7,787 -14,723 -11,351 -11,784 -4,807 -3.93%
NP -3,694 13,303 17,597 33,184 26,650 23,873 13,103 -
-
NP to SH -3,043 13,399 17,767 33,294 26,755 23,873 13,103 -
-
Tax Rate 4,550.60% 24.35% 30.68% 30.73% 29.87% 33.05% 26.84% -
Total Cost 68,297 126,177 135,215 105,816 100,640 129,112 100,708 -6.26%
-
Net Worth 382,678 387,664 378,043 250,865 289,131 264,431 242,434 7.89%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - 1,080 3,756 5,070 3,294 2,883 2,061 -
Div Payout % - 8.07% 21.15% 15.23% 12.32% 12.08% 15.73% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 382,678 387,664 378,043 250,865 289,131 264,431 242,434 7.89%
NOSH 234,830 234,948 234,809 106,751 82,373 82,377 82,460 19.03%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -5.72% 9.54% 11.52% 23.87% 20.94% 15.60% 11.51% -
ROE -0.80% 3.46% 4.70% 13.27% 9.25% 9.03% 5.40% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 27.52 59.37 65.08 130.21 154.53 185.71 138.02 -23.54%
EPS -1.30 5.71 7.57 16.45 32.48 28.98 15.89 -
DPS 0.00 0.46 1.60 4.75 4.00 3.50 2.50 -
NAPS 1.63 1.65 1.61 2.35 3.51 3.21 2.94 -9.35%
Adjusted Per Share Value based on latest NOSH - 156,581
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 24.56 53.03 58.09 52.84 48.39 58.16 43.27 -8.99%
EPS -1.16 5.09 6.75 12.66 10.17 9.08 4.98 -
DPS 0.00 0.41 1.43 1.93 1.25 1.10 0.78 -
NAPS 1.4548 1.4738 1.4372 0.9537 1.0992 1.0053 0.9217 7.89%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.74 0.71 0.895 1.80 1.07 0.91 0.62 -
P/RPS 2.69 1.20 1.38 1.38 0.69 0.49 0.45 34.68%
P/EPS -57.09 12.45 11.83 5.77 3.29 3.14 3.90 -
EY -1.75 8.03 8.45 17.33 30.36 31.85 25.63 -
DY 0.00 0.65 1.79 2.64 3.74 3.85 4.03 -
P/NAPS 0.45 0.43 0.56 0.77 0.30 0.28 0.21 13.53%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 31/05/16 28/05/15 27/05/14 23/05/13 28/05/12 24/05/11 -
Price 0.785 0.70 0.995 2.12 1.57 0.82 0.90 -
P/RPS 2.85 1.18 1.53 1.63 1.02 0.44 0.65 27.90%
P/EPS -60.56 12.27 13.15 6.80 4.83 2.83 5.66 -
EY -1.65 8.15 7.60 14.71 20.69 35.34 17.66 -
DY 0.00 0.66 1.61 2.24 2.55 4.27 2.78 -
P/NAPS 0.48 0.42 0.62 0.90 0.45 0.26 0.31 7.55%

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