[SBCCORP] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
14-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -9.85%
YoY- 45.56%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 121,844 114,696 152,985 133,361 137,170 132,376 113,811 4.63%
PBT 38,832 36,968 35,657 29,656 31,786 19,096 17,910 67.28%
Tax -13,714 -13,200 -11,784 -9,336 -9,246 -7,480 -4,807 100.76%
NP 25,118 23,768 23,873 20,320 22,540 11,616 13,103 54.13%
-
NP to SH 25,218 23,968 23,873 20,320 22,540 11,616 13,103 54.54%
-
Tax Rate 35.32% 35.71% 33.05% 31.48% 29.09% 39.17% 26.84% -
Total Cost 96,726 90,928 129,112 113,041 114,630 120,760 100,708 -2.64%
-
Net Worth 276,722 270,340 264,431 256,196 253,100 245,025 242,434 9.19%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 2,883 - - - 2,061 -
Div Payout % - - 12.08% - - - 15.73% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 276,722 270,340 264,431 256,196 253,100 245,025 242,434 9.19%
NOSH 82,357 82,420 82,377 82,378 82,443 82,500 82,460 -0.08%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 20.61% 20.72% 15.60% 15.24% 16.43% 8.78% 11.51% -
ROE 9.11% 8.87% 9.03% 7.93% 8.91% 4.74% 5.40% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 147.94 139.16 185.71 161.89 166.38 160.46 138.02 4.72%
EPS 30.62 29.08 28.98 24.67 27.34 14.08 15.89 54.66%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 2.50 -
NAPS 3.36 3.28 3.21 3.11 3.07 2.97 2.94 9.28%
Adjusted Per Share Value based on latest NOSH - 82,365
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 46.32 43.60 58.16 50.70 52.15 50.32 43.27 4.63%
EPS 9.59 9.11 9.08 7.72 8.57 4.42 4.98 54.59%
DPS 0.00 0.00 1.10 0.00 0.00 0.00 0.78 -
NAPS 1.052 1.0277 1.0053 0.974 0.9622 0.9315 0.9217 9.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.01 0.94 0.91 0.87 0.88 0.92 0.62 -
P/RPS 0.68 0.68 0.49 0.54 0.53 0.57 0.45 31.58%
P/EPS 3.30 3.23 3.14 3.53 3.22 6.53 3.90 -10.51%
EY 30.32 30.94 31.85 28.35 31.07 15.30 25.63 11.82%
DY 0.00 0.00 3.85 0.00 0.00 0.00 4.03 -
P/NAPS 0.30 0.29 0.28 0.28 0.29 0.31 0.21 26.76%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 16/08/12 28/05/12 14/02/12 15/11/11 05/08/11 24/05/11 -
Price 1.01 1.07 0.82 1.02 0.91 1.01 0.90 -
P/RPS 0.68 0.77 0.44 0.63 0.55 0.63 0.65 3.04%
P/EPS 3.30 3.68 2.83 4.14 3.33 7.17 5.66 -30.14%
EY 30.32 27.18 35.34 24.18 30.04 13.94 17.66 43.24%
DY 0.00 0.00 4.27 0.00 0.00 0.00 2.78 -
P/NAPS 0.30 0.33 0.26 0.33 0.30 0.34 0.31 -2.15%

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