[SBCCORP] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
05-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -19.42%
YoY- 0.01%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 122,380 104,288 127,290 104,652 121,844 114,696 152,985 -13.81%
PBT 38,532 32,692 38,001 28,069 38,832 36,968 35,657 5.30%
Tax -8,536 -7,224 -11,351 -7,917 -13,714 -13,200 -11,784 -19.32%
NP 29,996 25,468 26,650 20,152 25,118 23,768 23,873 16.42%
-
NP to SH 29,940 25,332 26,755 20,321 25,218 23,968 23,873 16.27%
-
Tax Rate 22.15% 22.10% 29.87% 28.21% 35.32% 35.71% 33.05% -
Total Cost 92,384 78,820 100,640 84,500 96,726 90,928 129,112 -19.98%
-
Net Worth 304,013 295,649 289,131 277,633 276,722 270,340 264,431 9.73%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 3,294 - - - 2,883 -
Div Payout % - - 12.32% - - - 12.08% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 304,013 295,649 289,131 277,633 276,722 270,340 264,431 9.73%
NOSH 82,388 82,353 82,373 82,383 82,357 82,420 82,377 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 24.51% 24.42% 20.94% 19.26% 20.61% 20.72% 15.60% -
ROE 9.85% 8.57% 9.25% 7.32% 9.11% 8.87% 9.03% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 148.54 126.63 154.53 127.03 147.94 139.16 185.71 -13.82%
EPS 36.34 30.76 32.48 24.67 30.62 29.08 28.98 16.26%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.50 -
NAPS 3.69 3.59 3.51 3.37 3.36 3.28 3.21 9.72%
Adjusted Per Share Value based on latest NOSH - 82,249
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 47.41 40.40 49.31 40.54 47.20 44.43 59.27 -13.81%
EPS 11.60 9.81 10.36 7.87 9.77 9.29 9.25 16.27%
DPS 0.00 0.00 1.28 0.00 0.00 0.00 1.12 -
NAPS 1.1778 1.1454 1.1201 1.0756 1.072 1.0473 1.0244 9.73%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.68 1.60 1.07 1.03 1.01 0.94 0.91 -
P/RPS 1.13 1.26 0.69 0.81 0.68 0.68 0.49 74.46%
P/EPS 4.62 5.20 3.29 4.18 3.30 3.23 3.14 29.33%
EY 21.63 19.23 30.36 23.95 30.32 30.94 31.85 -22.72%
DY 0.00 0.00 3.74 0.00 0.00 0.00 3.85 -
P/NAPS 0.46 0.45 0.30 0.31 0.30 0.29 0.28 39.18%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 20/08/13 23/05/13 05/02/13 20/11/12 16/08/12 28/05/12 -
Price 1.30 1.65 1.57 1.08 1.01 1.07 0.82 -
P/RPS 0.88 1.30 1.02 0.85 0.68 0.77 0.44 58.67%
P/EPS 3.58 5.36 4.83 4.38 3.30 3.68 2.83 16.95%
EY 27.95 18.64 20.69 22.84 30.32 27.18 35.34 -14.46%
DY 0.00 0.00 2.55 0.00 0.00 0.00 4.27 -
P/NAPS 0.35 0.46 0.45 0.32 0.30 0.33 0.26 21.89%

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