[SBCCORP] YoY Quarter 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- 36.38%
YoY- 30.53%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 11,914 42,693 21,400 35,118 32,248 35,491 20,581 -8.70%
PBT 1,097 7,531 4,195 11,093 10,174 11,119 3,774 -18.59%
Tax -792 -1,836 -2,395 -2,462 -3,557 -2,753 -1,388 -8.91%
NP 305 5,695 1,800 8,631 6,617 8,366 2,386 -29.00%
-
NP to SH 573 5,671 1,852 8,637 6,617 8,366 2,386 -21.14%
-
Tax Rate 72.20% 24.38% 57.09% 22.19% 34.96% 24.76% 36.78% -
Total Cost 11,609 36,998 19,600 26,487 25,631 27,125 18,195 -7.20%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 2.56% 13.34% 8.41% 24.58% 20.52% 23.57% 11.59% -
ROE 0.15% 1.44% 0.45% 2.84% 2.39% 3.31% 1.02% -
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 4.99 18.22 14.33 42.61 39.13 43.06 24.93 -23.49%
EPS 0.24 2.42 1.24 10.48 8.03 10.15 2.89 -33.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 4.53 16.23 8.14 13.35 12.26 13.49 7.82 -8.69%
EPS 0.22 2.16 0.70 3.28 2.52 3.18 0.91 -21.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4976 1.4967 1.5785 1.1561 1.0526 0.962 0.8851 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 13.93 4.28 15.28 3.94 2.58 2.04 2.41 33.92%
P/EPS 289.58 32.23 176.61 16.03 12.58 8.67 20.76 55.08%
EY 0.35 3.10 0.57 6.24 7.95 11.53 4.82 -35.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 13.63 4.36 8.79 3.05 2.58 2.11 2.25 34.97%
P/EPS 283.33 32.85 101.61 12.40 12.58 8.97 19.38 56.30%
EY 0.35 3.04 0.98 8.06 7.95 11.15 5.16 -36.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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