[SBCCORP] QoQ 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- 10.43%
YoY- -20.91%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter 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 48,801 17,567 32,248 28,674 52,964 31,436 -11.73%
PBT 8,173 16,949 1,636 10,174 9,242 13,415 6,349 18.35%
Tax -1,806 -5,413 919 -3,557 -3,300 -4,782 -2,379 -16.79%
NP 6,367 11,536 2,555 6,617 5,942 8,633 3,970 37.05%
-
NP to SH 6,333 11,514 2,632 6,617 5,992 8,633 3,970 36.56%
-
Tax Rate 22.10% 31.94% -56.17% 34.96% 35.71% 35.65% 37.47% -
Total Cost 19,705 37,265 15,012 25,631 22,732 44,331 27,466 -19.87%
-
Net Worth 295,649 289,085 277,182 276,875 270,340 264,426 256,155 10.04%
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 % - 28.61% - - - 33.40% - -
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 295,649 289,085 277,182 276,875 270,340 264,426 256,155 10.04%
NOSH 82,353 82,360 82,249 82,403 82,420 82,375 82,365 -0.00%
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% 23.64% 14.54% 20.52% 20.72% 16.30% 12.63% -
ROE 2.14% 3.98% 0.95% 2.39% 2.22% 3.26% 1.55% -
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 59.25 21.36 39.13 34.79 64.30 38.17 -11.73%
EPS 7.69 13.98 3.20 8.03 7.27 10.48 4.82 36.57%
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 10.13 18.96 6.83 12.53 11.14 20.58 12.22 -11.76%
EPS 2.46 4.47 1.02 2.57 2.33 3.35 1.54 36.68%
DPS 0.00 1.28 0.00 0.00 0.00 1.12 0.00 -
NAPS 1.1489 1.1233 1.0771 1.0759 1.0505 1.0275 0.9954 10.04%
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 1.81 4.82 2.58 2.70 1.42 2.28 69.99%
P/EPS 20.81 7.65 32.19 12.58 12.93 8.68 18.05 9.95%
EY 4.81 13.07 3.11 7.95 7.73 11.52 5.54 -8.99%
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 2.65 5.06 2.58 3.08 1.28 2.67 56.21%
P/EPS 21.46 11.23 33.75 12.58 14.72 7.82 21.16 0.94%
EY 4.66 8.90 2.96 7.95 6.79 12.78 4.73 -0.98%
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