[SBCCORP] QoQ Cumulative 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- 288.09%
YoY- 207.67%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 28,674 152,985 100,021 68,585 33,094 113,811 89,033 -53.04%
PBT 9,242 35,657 22,242 15,893 4,774 17,910 14,438 -25.74%
Tax -3,300 -11,784 -7,002 -4,623 -1,870 -4,807 -3,968 -11.57%
NP 5,942 23,873 15,240 11,270 2,904 13,103 10,470 -31.47%
-
NP to SH 5,992 23,873 15,240 11,270 2,904 13,103 10,470 -31.09%
-
Tax Rate 35.71% 33.05% 31.48% 29.09% 39.17% 26.84% 27.48% -
Total Cost 22,732 129,112 84,781 57,315 30,190 100,708 78,563 -56.28%
-
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 2.22% 9.03% 5.95% 4.45% 1.19% 5.40% 4.39% -
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 34.79 185.71 121.42 83.19 40.11 138.02 108.00 -53.04%
EPS 7.27 28.98 18.50 13.67 3.52 15.89 12.70 -31.08%
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 10.90 58.16 38.02 26.07 12.58 43.27 33.85 -53.05%
EPS 2.28 9.08 5.79 4.28 1.10 4.98 3.98 -31.04%
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 2.70 0.49 0.72 1.06 2.29 0.45 0.56 185.67%
P/EPS 12.93 3.14 4.70 6.44 26.14 3.90 4.72 95.90%
EY 7.73 31.85 21.26 15.53 3.83 25.63 21.17 -48.94%
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 3.08 0.44 0.84 1.09 2.52 0.65 0.54 219.56%
P/EPS 14.72 2.83 5.51 6.66 28.69 5.66 4.57 118.25%
EY 6.79 35.34 18.14 15.02 3.49 17.66 21.90 -54.22%
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