[SBCCORP] YoY 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 83,540 178,195 146,275 127,558 145,322 148,167 89,298 -1.10%
PBT -80 26,977 45,606 37,851 39,180 28,436 12,740 -
Tax -1,670 -2,510 -15,413 -8,762 -14,018 -7,726 -3,565 -11.86%
NP -1,750 24,467 30,193 29,089 25,162 20,710 9,175 -
-
NP to SH -1,357 24,597 30,419 29,116 25,212 20,710 9,175 -
-
Tax Rate - 9.30% 33.80% 23.15% 35.78% 27.17% 27.98% -
Total Cost 85,290 153,728 116,082 98,469 120,160 127,457 80,123 1.04%
-
Net Worth 393,937 393,689 415,206 304,108 276,875 253,040 232,820 9.15%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 1,103 3,751 7,437 3,294 2,883 2,063 1,235 -1.86%
Div Payout % 0.00% 15.25% 24.45% 11.31% 11.44% 9.96% 13.47% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 393,937 393,689 415,206 304,108 276,875 253,040 232,820 9.15%
NOSH 238,750 234,338 149,354 82,414 82,403 82,423 82,560 19.34%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -2.09% 13.73% 20.64% 22.80% 17.31% 13.98% 10.27% -
ROE -0.34% 6.25% 7.33% 9.57% 9.11% 8.18% 3.94% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 34.99 76.04 97.94 154.78 176.35 179.76 108.16 -17.13%
EPS -0.57 10.50 20.37 35.33 30.60 25.13 11.11 -
DPS 0.46 1.60 4.98 4.00 3.50 2.50 1.50 -17.86%
NAPS 1.65 1.68 2.78 3.69 3.36 3.07 2.82 -8.53%
Adjusted Per Share Value based on latest NOSH - 82,414
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 32.36 69.03 56.67 49.42 56.30 57.40 34.59 -1.10%
EPS -0.53 9.53 11.78 11.28 9.77 8.02 3.55 -
DPS 0.43 1.45 2.88 1.28 1.12 0.80 0.48 -1.81%
NAPS 1.5261 1.5252 1.6085 1.1781 1.0726 0.9803 0.902 9.15%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.695 0.78 2.19 1.68 1.01 0.88 0.60 -
P/RPS 1.99 1.03 2.24 1.09 0.57 0.49 0.55 23.87%
P/EPS -122.28 7.43 10.75 4.76 3.30 3.50 5.40 -
EY -0.82 13.46 9.30 21.03 30.29 28.55 18.52 -
DY 0.67 2.05 2.27 2.38 3.47 2.84 2.50 -19.68%
P/NAPS 0.42 0.46 0.79 0.46 0.30 0.29 0.21 12.23%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 24/11/15 21/11/14 26/11/13 20/11/12 15/11/11 15/11/10 -
Price 0.68 0.795 1.26 1.30 1.01 0.91 0.56 -
P/RPS 1.94 1.05 1.29 0.84 0.57 0.51 0.52 24.51%
P/EPS -119.64 7.57 6.19 3.68 3.30 3.62 5.04 -
EY -0.84 13.20 16.16 27.18 30.29 27.61 19.84 -
DY 0.68 2.01 3.95 3.08 3.47 2.75 2.68 -20.41%
P/NAPS 0.41 0.47 0.45 0.35 0.30 0.30 0.20 12.69%

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