[SBCCORP] QoQ 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- 188.09%
YoY- 250.63%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter 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 52,964 31,436 35,491 33,094 24,778 54,804 -35.09%
PBT 9,242 13,415 6,349 11,119 4,774 3,472 9,071 1.25%
Tax -3,300 -4,782 -2,379 -2,753 -1,870 -839 -2,264 28.58%
NP 5,942 8,633 3,970 8,366 2,904 2,633 6,807 -8.66%
-
NP to SH 5,992 8,633 3,970 8,366 2,904 2,633 6,807 -8.15%
-
Tax Rate 35.71% 35.65% 37.47% 24.76% 39.17% 24.16% 24.96% -
Total Cost 22,732 44,331 27,466 27,125 30,190 22,145 47,997 -39.26%
-
Net Worth 270,340 264,426 256,155 253,040 245,025 242,665 238,162 8.82%
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 - - - 2,063 - -
Div Payout % - 33.40% - - - 78.37% - -
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 270,340 264,426 256,155 253,040 245,025 242,665 238,162 8.82%
NOSH 82,420 82,375 82,365 82,423 82,500 82,539 82,409 0.00%
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% 16.30% 12.63% 23.57% 8.78% 10.63% 12.42% -
ROE 2.22% 3.26% 1.55% 3.31% 1.19% 1.09% 2.86% -
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 64.30 38.17 43.06 40.11 30.02 66.50 -35.09%
EPS 7.27 10.48 4.82 10.15 3.52 3.19 8.26 -8.16%
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 20.14 11.95 13.49 12.58 9.42 20.83 -35.08%
EPS 2.28 3.28 1.51 3.18 1.10 1.00 2.59 -8.15%
DPS 0.00 1.10 0.00 0.00 0.00 0.78 0.00 -
NAPS 1.0277 1.0053 0.9738 0.962 0.9315 0.9225 0.9054 8.82%
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 1.42 2.28 2.04 2.29 2.07 0.90 108.14%
P/EPS 12.93 8.68 18.05 8.67 26.14 19.44 7.26 46.98%
EY 7.73 11.52 5.54 11.53 3.83 5.15 13.77 -31.97%
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 1.28 2.67 2.11 2.52 3.00 0.87 132.46%
P/EPS 14.72 7.82 21.16 8.97 28.69 28.21 7.02 63.89%
EY 6.79 12.78 4.73 11.15 3.49 3.54 14.24 -38.99%
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