[SBCCORP] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -76.33%
YoY- 5.69%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 139,000 110,897 61,190 26,072 127,290 78,489 60,922 73.39%
PBT 47,907 33,198 19,266 8,173 38,001 21,052 19,416 82.69%
Tax -14,723 -9,696 -4,268 -1,806 -11,351 -5,938 -6,857 66.51%
NP 33,184 23,502 14,998 6,367 26,650 15,114 12,559 91.23%
-
NP to SH 33,294 23,539 14,970 6,333 26,755 15,241 12,609 91.15%
-
Tax Rate 30.73% 29.21% 22.15% 22.10% 29.87% 28.21% 35.32% -
Total Cost 105,816 87,395 46,192 19,705 100,640 63,375 48,363 68.61%
-
Net Worth 250,865 358,242 304,013 295,649 289,131 277,633 276,722 -6.33%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 5,070 - - - 3,294 - - -
Div Payout % 15.23% - - - 12.32% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 250,865 358,242 304,013 295,649 289,131 277,633 276,722 -6.33%
NOSH 106,751 92,093 82,388 82,353 82,373 82,383 82,357 18.90%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 23.87% 21.19% 24.51% 24.42% 20.94% 19.26% 20.61% -
ROE 13.27% 6.57% 4.92% 2.14% 9.25% 5.49% 4.56% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 130.21 120.42 74.27 31.66 154.53 95.27 73.97 45.83%
EPS 16.45 25.56 18.17 7.69 32.48 18.50 15.31 4.90%
DPS 4.75 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.35 3.89 3.69 3.59 3.51 3.37 3.36 -21.22%
Adjusted Per Share Value based on latest NOSH - 82,353
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 53.85 42.96 23.71 10.10 49.31 30.41 23.60 73.40%
EPS 12.90 9.12 5.80 2.45 10.36 5.90 4.88 91.29%
DPS 1.96 0.00 0.00 0.00 1.28 0.00 0.00 -
NAPS 0.9719 1.3878 1.1778 1.1454 1.1201 1.0756 1.072 -6.33%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.80 1.20 1.68 1.60 1.07 1.03 1.01 -
P/RPS 1.38 1.00 2.26 5.05 0.69 1.08 1.37 0.48%
P/EPS 5.77 4.69 9.25 20.81 3.29 5.57 6.60 -8.57%
EY 17.33 21.30 10.82 4.81 30.36 17.96 15.16 9.33%
DY 2.64 0.00 0.00 0.00 3.74 0.00 0.00 -
P/NAPS 0.77 0.31 0.46 0.45 0.30 0.31 0.30 87.56%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 18/02/14 26/11/13 20/08/13 23/05/13 05/02/13 20/11/12 -
Price 2.12 1.49 1.30 1.65 1.57 1.08 1.01 -
P/RPS 1.63 1.24 1.75 5.21 1.02 1.13 1.37 12.29%
P/EPS 6.80 5.83 7.15 21.46 4.83 5.84 6.60 2.01%
EY 14.71 17.15 13.98 4.66 20.69 17.13 15.16 -1.99%
DY 2.24 0.00 0.00 0.00 2.55 0.00 0.00 -
P/NAPS 0.90 0.38 0.35 0.46 0.45 0.32 0.30 108.14%

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