[SBCCORP] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 56.65%
YoY- 82.19%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 78,489 60,922 28,674 152,985 100,021 68,585 33,094 77.37%
PBT 21,052 19,416 9,242 35,657 22,242 15,893 4,774 167.70%
Tax -5,938 -6,857 -3,300 -11,784 -7,002 -4,623 -1,870 115.28%
NP 15,114 12,559 5,942 23,873 15,240 11,270 2,904 198.82%
-
NP to SH 15,241 12,609 5,992 23,873 15,240 11,270 2,904 200.48%
-
Tax Rate 28.21% 35.32% 35.71% 33.05% 31.48% 29.09% 39.17% -
Total Cost 63,375 48,363 22,732 129,112 84,781 57,315 30,190 63.57%
-
Net Worth 277,633 276,722 270,340 264,431 256,196 253,100 245,025 8.64%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 2,883 - - - -
Div Payout % - - - 12.08% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 277,633 276,722 270,340 264,431 256,196 253,100 245,025 8.64%
NOSH 82,383 82,357 82,420 82,377 82,378 82,443 82,500 -0.09%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 19.26% 20.61% 20.72% 15.60% 15.24% 16.43% 8.78% -
ROE 5.49% 4.56% 2.22% 9.03% 5.95% 4.45% 1.19% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 95.27 73.97 34.79 185.71 121.42 83.19 40.11 77.55%
EPS 18.50 15.31 7.27 28.98 18.50 13.67 3.52 200.77%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 3.37 3.36 3.28 3.21 3.11 3.07 2.97 8.74%
Adjusted Per Share Value based on latest NOSH - 82,375
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 29.84 23.16 10.90 58.16 38.02 26.07 12.58 77.39%
EPS 5.79 4.79 2.28 9.08 5.79 4.28 1.10 201.07%
DPS 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
NAPS 1.0555 1.052 1.0277 1.0053 0.974 0.9622 0.9315 8.64%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.03 1.01 0.94 0.91 0.87 0.88 0.92 -
P/RPS 1.08 1.37 2.70 0.49 0.72 1.06 2.29 -39.27%
P/EPS 5.57 6.60 12.93 3.14 4.70 6.44 26.14 -64.15%
EY 17.96 15.16 7.73 31.85 21.26 15.53 3.83 178.85%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.29 0.28 0.28 0.29 0.31 0.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 05/02/13 20/11/12 16/08/12 28/05/12 14/02/12 15/11/11 05/08/11 -
Price 1.08 1.01 1.07 0.82 1.02 0.91 1.01 -
P/RPS 1.13 1.37 3.08 0.44 0.84 1.09 2.52 -41.27%
P/EPS 5.84 6.60 14.72 2.83 5.51 6.66 28.69 -65.22%
EY 17.13 15.16 6.79 35.34 18.14 15.02 3.49 187.42%
DY 0.00 0.00 0.00 4.27 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.33 0.26 0.33 0.30 0.34 -3.94%

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