[SBCCORP] YoY 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 67,280 150,737 149,332 137,092 127,290 152,985 113,811 -8.38%
PBT -213 18,902 23,969 47,423 38,001 35,657 17,910 -
Tax -3,404 -5,324 -5,638 -11,725 -11,351 -11,784 -4,807 -5.58%
NP -3,617 13,578 18,331 35,698 26,650 23,873 13,103 -
-
NP to SH -2,952 13,674 18,501 35,815 26,755 23,873 13,103 -
-
Tax Rate - 28.17% 23.52% 24.72% 29.87% 33.05% 26.84% -
Total Cost 70,897 137,159 131,001 101,394 100,640 129,112 100,708 -5.67%
-
Net Worth 382,678 395,999 377,506 541,772 289,085 264,426 242,665 7.88%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - 1,103 3,751 7,437 3,294 2,883 2,063 -
Div Payout % - 8.07% 20.28% 20.77% 12.31% 12.08% 15.75% -
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 382,678 395,999 377,506 541,772 289,085 264,426 242,665 7.88%
NOSH 234,830 239,999 234,476 156,581 82,360 82,375 82,539 19.01%
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 -5.38% 9.01% 12.28% 26.04% 20.94% 15.60% 11.51% -
ROE -0.77% 3.45% 4.90% 6.61% 9.26% 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 28.66 62.81 63.69 87.55 154.55 185.72 137.89 -23.01%
EPS -1.26 5.70 7.89 22.87 32.49 28.98 15.87 -
DPS 0.00 0.46 1.60 4.75 4.00 3.50 2.50 -
NAPS 1.63 1.65 1.61 3.46 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 26.06 58.40 57.85 53.11 49.31 59.27 44.09 -8.38%
EPS -1.14 5.30 7.17 13.87 10.36 9.25 5.08 -
DPS 0.00 0.43 1.45 2.88 1.28 1.12 0.80 -
NAPS 1.4825 1.5341 1.4625 2.0988 1.1199 1.0244 0.9401 7.87%
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 2.58 1.13 1.41 2.06 0.69 0.49 0.45 33.74%
P/EPS -58.85 12.46 11.34 7.87 3.29 3.14 3.91 -
EY -1.70 8.02 8.82 12.71 30.36 31.85 25.60 -
DY 0.00 0.65 1.79 2.64 3.74 3.85 4.03 -
P/NAPS 0.45 0.43 0.56 0.52 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 2.74 1.11 1.56 2.42 1.02 0.44 0.65 27.07%
P/EPS -62.43 12.29 12.61 9.27 4.83 2.83 5.67 -
EY -1.60 8.14 7.93 10.79 20.69 35.34 17.64 -
DY 0.00 0.66 1.61 2.24 2.55 4.27 2.78 -
P/NAPS 0.48 0.42 0.62 0.61 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