[SBCCORP] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -74.9%
YoY- 106.34%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 127,290 78,489 60,922 28,674 152,985 100,021 68,585 50.96%
PBT 38,001 21,052 19,416 9,242 35,657 22,242 15,893 78.71%
Tax -11,351 -5,938 -6,857 -3,300 -11,784 -7,002 -4,623 81.90%
NP 26,650 15,114 12,559 5,942 23,873 15,240 11,270 77.40%
-
NP to SH 26,755 15,241 12,609 5,992 23,873 15,240 11,270 77.86%
-
Tax Rate 29.87% 28.21% 35.32% 35.71% 33.05% 31.48% 29.09% -
Total Cost 100,640 63,375 48,363 22,732 129,112 84,781 57,315 45.49%
-
Net Worth 289,131 277,633 276,722 270,340 264,431 256,196 253,100 9.26%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 3,294 - - - 2,883 - - -
Div Payout % 12.32% - - - 12.08% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 289,131 277,633 276,722 270,340 264,431 256,196 253,100 9.26%
NOSH 82,373 82,383 82,357 82,420 82,377 82,378 82,443 -0.05%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 20.94% 19.26% 20.61% 20.72% 15.60% 15.24% 16.43% -
ROE 9.25% 5.49% 4.56% 2.22% 9.03% 5.95% 4.45% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 154.53 95.27 73.97 34.79 185.71 121.42 83.19 51.05%
EPS 32.48 18.50 15.31 7.27 28.98 18.50 13.67 77.96%
DPS 4.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 3.51 3.37 3.36 3.28 3.21 3.11 3.07 9.33%
Adjusted Per Share Value based on latest NOSH - 82,420
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 48.39 29.84 23.16 10.90 58.16 38.02 26.07 50.97%
EPS 10.17 5.79 4.79 2.28 9.08 5.79 4.28 77.97%
DPS 1.25 0.00 0.00 0.00 1.10 0.00 0.00 -
NAPS 1.0992 1.0555 1.052 1.0277 1.0053 0.974 0.9622 9.27%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.07 1.03 1.01 0.94 0.91 0.87 0.88 -
P/RPS 0.69 1.08 1.37 2.70 0.49 0.72 1.06 -24.87%
P/EPS 3.29 5.57 6.60 12.93 3.14 4.70 6.44 -36.06%
EY 30.36 17.96 15.16 7.73 31.85 21.26 15.53 56.28%
DY 3.74 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.30 0.31 0.30 0.29 0.28 0.28 0.29 2.28%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 05/02/13 20/11/12 16/08/12 28/05/12 14/02/12 15/11/11 -
Price 1.57 1.08 1.01 1.07 0.82 1.02 0.91 -
P/RPS 1.02 1.13 1.37 3.08 0.44 0.84 1.09 -4.32%
P/EPS 4.83 5.84 6.60 14.72 2.83 5.51 6.66 -19.26%
EY 20.69 17.13 15.16 6.79 35.34 18.14 15.02 23.77%
DY 2.55 0.00 0.00 0.00 4.27 0.00 0.00 -
P/NAPS 0.45 0.32 0.30 0.33 0.26 0.33 0.30 31.00%

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