[SBCCORP] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 110.43%
YoY- 11.88%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 26,072 127,290 78,489 60,922 28,674 152,985 100,021 -59.22%
PBT 8,173 38,001 21,052 19,416 9,242 35,657 22,242 -48.72%
Tax -1,806 -11,351 -5,938 -6,857 -3,300 -11,784 -7,002 -59.51%
NP 6,367 26,650 15,114 12,559 5,942 23,873 15,240 -44.14%
-
NP to SH 6,333 26,755 15,241 12,609 5,992 23,873 15,240 -44.34%
-
Tax Rate 22.10% 29.87% 28.21% 35.32% 35.71% 33.05% 31.48% -
Total Cost 19,705 100,640 63,375 48,363 22,732 129,112 84,781 -62.23%
-
Net Worth 295,649 289,131 277,633 276,722 270,340 264,431 256,196 10.02%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 3,294 - - - 2,883 - -
Div Payout % - 12.32% - - - 12.08% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 295,649 289,131 277,633 276,722 270,340 264,431 256,196 10.02%
NOSH 82,353 82,373 82,383 82,357 82,420 82,377 82,378 -0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 24.42% 20.94% 19.26% 20.61% 20.72% 15.60% 15.24% -
ROE 2.14% 9.25% 5.49% 4.56% 2.22% 9.03% 5.95% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 31.66 154.53 95.27 73.97 34.79 185.71 121.42 -59.21%
EPS 7.69 32.48 18.50 15.31 7.27 28.98 18.50 -44.33%
DPS 0.00 4.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 3.59 3.51 3.37 3.36 3.28 3.21 3.11 10.05%
Adjusted Per Share Value based on latest NOSH - 82,403
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.10 49.31 30.41 23.60 11.11 59.27 38.75 -59.22%
EPS 2.45 10.36 5.90 4.88 2.32 9.25 5.90 -44.36%
DPS 0.00 1.28 0.00 0.00 0.00 1.12 0.00 -
NAPS 1.1454 1.1201 1.0756 1.072 1.0473 1.0244 0.9925 10.03%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.60 1.07 1.03 1.01 0.94 0.91 0.87 -
P/RPS 5.05 0.69 1.08 1.37 2.70 0.49 0.72 266.84%
P/EPS 20.81 3.29 5.57 6.60 12.93 3.14 4.70 169.88%
EY 4.81 30.36 17.96 15.16 7.73 31.85 21.26 -62.90%
DY 0.00 3.74 0.00 0.00 0.00 3.85 0.00 -
P/NAPS 0.45 0.30 0.31 0.30 0.29 0.28 0.28 37.24%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 23/05/13 05/02/13 20/11/12 16/08/12 28/05/12 14/02/12 -
Price 1.65 1.57 1.08 1.01 1.07 0.82 1.02 -
P/RPS 5.21 1.02 1.13 1.37 3.08 0.44 0.84 237.95%
P/EPS 21.46 4.83 5.84 6.60 14.72 2.83 5.51 147.74%
EY 4.66 20.69 17.13 15.16 6.79 35.34 18.14 -59.62%
DY 0.00 2.55 0.00 0.00 0.00 4.27 0.00 -
P/NAPS 0.46 0.45 0.32 0.30 0.33 0.26 0.33 24.81%

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