[SBCCORP] YoY Annualized 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- -5.32%
YoY- 5.69%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 80,500 226,172 195,892 104,288 114,696 132,376 54,592 6.68%
PBT 1,512 51,704 53,016 32,692 36,968 19,096 6,372 -21.30%
Tax -1,528 -11,968 -22,244 -7,224 -13,200 -7,480 -1,264 3.20%
NP -16 39,736 30,772 25,468 23,768 11,616 5,108 -
-
NP to SH 264 39,996 30,888 25,332 23,968 11,616 5,108 -38.94%
-
Tax Rate 101.06% 23.15% 41.96% 22.10% 35.71% 39.17% 19.84% -
Total Cost 80,516 186,436 165,120 78,820 90,928 120,760 49,484 8.44%
-
Net Worth 363,000 387,285 378,582 295,649 270,340 245,025 229,860 7.90%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 363,000 387,285 378,582 295,649 270,340 245,025 229,860 7.90%
NOSH 220,000 234,718 136,672 82,353 82,420 82,500 82,387 17.76%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -0.02% 17.57% 15.71% 24.42% 20.72% 8.78% 9.36% -
ROE 0.07% 10.33% 8.16% 8.57% 8.87% 4.74% 2.22% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 36.59 96.36 143.33 126.63 139.16 160.46 66.26 -9.41%
EPS 0.12 17.04 22.60 30.76 29.08 14.08 6.20 -48.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.65 2.77 3.59 3.28 2.97 2.79 -8.37%
Adjusted Per Share Value based on latest NOSH - 82,353
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 30.60 85.98 74.47 39.65 43.60 50.32 20.75 6.68%
EPS 0.10 15.21 11.74 9.63 9.11 4.42 1.94 -38.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.4723 1.4392 1.124 1.0277 0.9315 0.8738 7.90%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.70 0.90 2.20 1.60 0.94 0.92 0.59 -
P/RPS 1.91 0.93 1.53 1.26 0.68 0.57 0.89 13.55%
P/EPS 583.33 5.28 9.73 5.20 3.23 6.53 9.52 98.43%
EY 0.17 18.93 10.27 19.23 30.94 15.30 10.51 -49.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.55 0.79 0.45 0.29 0.31 0.21 12.23%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 25/08/15 26/08/14 20/08/13 16/08/12 05/08/11 23/07/10 -
Price 0.71 0.665 2.14 1.65 1.07 1.01 0.61 -
P/RPS 1.94 0.69 1.49 1.30 0.77 0.63 0.92 13.22%
P/EPS 591.67 3.90 9.47 5.36 3.68 7.17 9.84 97.80%
EY 0.17 25.62 10.56 18.64 27.18 13.94 10.16 -49.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.77 0.46 0.33 0.34 0.22 11.80%

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