[SBCCORP] QoQ 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- -30.59%
YoY- 106.34%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 48,801 17,567 32,248 28,674 52,964 31,436 35,491 23.62%
PBT 16,949 1,636 10,174 9,242 13,415 6,349 11,119 32.41%
Tax -5,413 919 -3,557 -3,300 -4,782 -2,379 -2,753 56.88%
NP 11,536 2,555 6,617 5,942 8,633 3,970 8,366 23.86%
-
NP to SH 11,514 2,632 6,617 5,992 8,633 3,970 8,366 23.70%
-
Tax Rate 31.94% -56.17% 34.96% 35.71% 35.65% 37.47% 24.76% -
Total Cost 37,265 15,012 25,631 22,732 44,331 27,466 27,125 23.55%
-
Net Worth 289,085 277,182 276,875 270,340 264,426 256,155 253,040 9.27%
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 % 28.61% - - - 33.40% - - -
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 289,085 277,182 276,875 270,340 264,426 256,155 253,040 9.27%
NOSH 82,360 82,249 82,403 82,420 82,375 82,365 82,423 -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 23.64% 14.54% 20.52% 20.72% 16.30% 12.63% 23.57% -
ROE 3.98% 0.95% 2.39% 2.22% 3.26% 1.55% 3.31% -
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 59.25 21.36 39.13 34.79 64.30 38.17 43.06 23.68%
EPS 13.98 3.20 8.03 7.27 10.48 4.82 10.15 23.76%
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 18.55 6.68 12.26 10.90 20.14 11.95 13.49 23.63%
EPS 4.38 1.00 2.52 2.28 3.28 1.51 3.18 23.76%
DPS 1.25 0.00 0.00 0.00 1.10 0.00 0.00 -
NAPS 1.099 1.0538 1.0526 1.0277 1.0053 0.9738 0.962 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 1.81 4.82 2.58 2.70 1.42 2.28 2.04 -7.65%
P/EPS 7.65 32.19 12.58 12.93 8.68 18.05 8.67 -7.99%
EY 13.07 3.11 7.95 7.73 11.52 5.54 11.53 8.70%
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 2.65 5.06 2.58 3.08 1.28 2.67 2.11 16.38%
P/EPS 11.23 33.75 12.58 14.72 7.82 21.16 8.97 16.14%
EY 8.90 2.96 7.95 6.79 12.78 4.73 11.15 -13.93%
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