[SBCCORP] QoQ Quarter Result on 30-Jun-2011 [#1]

Announcement Date
05-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 10.29%
YoY- 127.41%
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 52,964 31,436 35,491 33,094 24,778 54,804 20,581 87.68%
PBT 13,415 6,349 11,119 4,774 3,472 9,071 3,774 132.73%
Tax -4,782 -2,379 -2,753 -1,870 -839 -2,264 -1,388 127.93%
NP 8,633 3,970 8,366 2,904 2,633 6,807 2,386 135.49%
-
NP to SH 8,633 3,970 8,366 2,904 2,633 6,807 2,386 135.49%
-
Tax Rate 35.65% 37.47% 24.76% 39.17% 24.16% 24.96% 36.78% -
Total Cost 44,331 27,466 27,125 30,190 22,145 47,997 18,195 80.96%
-
Net Worth 264,426 256,155 253,040 245,025 242,665 238,162 232,820 8.84%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 2,883 - - - 2,063 - - -
Div Payout % 33.40% - - - 78.37% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 264,426 256,155 253,040 245,025 242,665 238,162 232,820 8.84%
NOSH 82,375 82,365 82,423 82,500 82,539 82,409 82,560 -0.14%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 16.30% 12.63% 23.57% 8.78% 10.63% 12.42% 11.59% -
ROE 3.26% 1.55% 3.31% 1.19% 1.09% 2.86% 1.02% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 64.30 38.17 43.06 40.11 30.02 66.50 24.93 87.96%
EPS 10.48 4.82 10.15 3.52 3.19 8.26 2.89 135.84%
DPS 3.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 3.21 3.11 3.07 2.97 2.94 2.89 2.82 9.01%
Adjusted Per Share Value based on latest NOSH - 82,500
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 20.14 11.95 13.49 12.58 9.42 20.83 7.82 87.78%
EPS 3.28 1.51 3.18 1.10 1.00 2.59 0.91 134.89%
DPS 1.10 0.00 0.00 0.00 0.78 0.00 0.00 -
NAPS 1.0053 0.9738 0.962 0.9315 0.9225 0.9054 0.8851 8.85%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.91 0.87 0.88 0.92 0.62 0.60 0.60 -
P/RPS 1.42 2.28 2.04 2.29 2.07 0.90 2.41 -29.69%
P/EPS 8.68 18.05 8.67 26.14 19.44 7.26 20.76 -44.05%
EY 11.52 5.54 11.53 3.83 5.15 13.77 4.82 78.66%
DY 3.85 0.00 0.00 0.00 4.03 0.00 0.00 -
P/NAPS 0.28 0.28 0.29 0.31 0.21 0.21 0.21 21.12%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 14/02/12 15/11/11 05/08/11 24/05/11 17/02/11 15/11/10 -
Price 0.82 1.02 0.91 1.01 0.90 0.58 0.56 -
P/RPS 1.28 2.67 2.11 2.52 3.00 0.87 2.25 -31.31%
P/EPS 7.82 21.16 8.97 28.69 28.21 7.02 19.38 -45.36%
EY 12.78 4.73 11.15 3.49 3.54 14.24 5.16 82.95%
DY 4.27 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 0.26 0.33 0.30 0.34 0.31 0.20 0.20 19.09%

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