[SBCCORP] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 94.04%
YoY- 207.67%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 114,696 152,985 133,361 137,170 132,376 113,811 118,710 -2.26%
PBT 36,968 35,657 29,656 31,786 19,096 17,910 19,250 54.56%
Tax -13,200 -11,784 -9,336 -9,246 -7,480 -4,807 -5,290 84.07%
NP 23,768 23,873 20,320 22,540 11,616 13,103 13,960 42.63%
-
NP to SH 23,968 23,873 20,320 22,540 11,616 13,103 13,960 43.43%
-
Tax Rate 35.71% 33.05% 31.48% 29.09% 39.17% 26.84% 27.48% -
Total Cost 90,928 129,112 113,041 114,630 120,760 100,708 104,750 -9.01%
-
Net Worth 270,340 264,431 256,196 253,100 245,025 242,434 238,254 8.79%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 2,883 - - - 2,061 - -
Div Payout % - 12.08% - - - 15.73% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 270,340 264,431 256,196 253,100 245,025 242,434 238,254 8.79%
NOSH 82,420 82,377 82,378 82,443 82,500 82,460 82,440 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 20.72% 15.60% 15.24% 16.43% 8.78% 11.51% 11.76% -
ROE 8.87% 9.03% 7.93% 8.91% 4.74% 5.40% 5.86% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 139.16 185.71 161.89 166.38 160.46 138.02 143.99 -2.25%
EPS 29.08 28.98 24.67 27.34 14.08 15.89 16.93 43.47%
DPS 0.00 3.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 3.28 3.21 3.11 3.07 2.97 2.94 2.89 8.81%
Adjusted Per Share Value based on latest NOSH - 82,423
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 43.60 58.16 50.70 52.15 50.32 43.27 45.13 -2.27%
EPS 9.11 9.08 7.72 8.57 4.42 4.98 5.31 43.35%
DPS 0.00 1.10 0.00 0.00 0.00 0.78 0.00 -
NAPS 1.0277 1.0053 0.974 0.9622 0.9315 0.9217 0.9058 8.79%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.94 0.91 0.87 0.88 0.92 0.62 0.60 -
P/RPS 0.68 0.49 0.54 0.53 0.57 0.45 0.42 37.92%
P/EPS 3.23 3.14 3.53 3.22 6.53 3.90 3.54 -5.93%
EY 30.94 31.85 28.35 31.07 15.30 25.63 28.22 6.33%
DY 0.00 3.85 0.00 0.00 0.00 4.03 0.00 -
P/NAPS 0.29 0.28 0.28 0.29 0.31 0.21 0.21 24.03%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 28/05/12 14/02/12 15/11/11 05/08/11 24/05/11 17/02/11 -
Price 1.07 0.82 1.02 0.91 1.01 0.90 0.58 -
P/RPS 0.77 0.44 0.63 0.55 0.63 0.65 0.40 54.80%
P/EPS 3.68 2.83 4.14 3.33 7.17 5.66 3.43 4.80%
EY 27.18 35.34 24.18 30.04 13.94 17.66 29.20 -4.67%
DY 0.00 4.27 0.00 0.00 0.00 2.78 0.00 -
P/NAPS 0.33 0.26 0.33 0.30 0.34 0.31 0.20 39.67%

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