[SBCCORP] QoQ TTM 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- 12.94%
YoY- 83.03%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 127,290 131,453 145,322 148,565 152,985 124,799 148,167 -9.62%
PBT 38,001 34,467 39,180 40,125 35,657 25,714 28,436 21.30%
Tax -11,351 -10,720 -14,018 -13,214 -11,784 -7,841 -7,726 29.20%
NP 26,650 23,747 25,162 26,911 23,873 17,873 20,710 18.28%
-
NP to SH 26,755 23,874 25,212 26,961 23,873 17,873 20,710 18.59%
-
Tax Rate 29.87% 31.10% 35.78% 32.93% 33.05% 30.49% 27.17% -
Total Cost 100,640 107,706 120,160 121,654 129,112 106,926 127,457 -14.55%
-
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 2,883 2,883 2,883 2,063 2,063 36.57%
Div Payout % 12.31% 12.08% 11.44% 10.69% 12.08% 11.55% 9.96% -
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 20.94% 18.07% 17.31% 18.11% 15.60% 14.32% 13.98% -
ROE 9.26% 8.61% 9.11% 9.97% 9.03% 6.98% 8.18% -
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 154.55 159.82 176.35 180.25 185.72 151.52 179.76 -9.57%
EPS 32.49 29.03 30.60 32.71 28.98 21.70 25.13 18.65%
DPS 4.00 3.50 3.50 3.50 3.50 2.50 2.50 36.75%
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 48.39 49.97 55.25 56.48 58.16 47.44 56.33 -9.62%
EPS 10.17 9.08 9.58 10.25 9.08 6.79 7.87 18.62%
DPS 1.25 1.10 1.10 1.10 1.10 0.78 0.78 36.90%
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 0.69 0.64 0.57 0.52 0.49 0.57 0.49 25.60%
P/EPS 3.29 3.55 3.30 2.87 3.14 4.01 3.50 -4.03%
EY 30.36 28.18 30.29 34.80 31.85 24.94 28.55 4.17%
DY 3.74 3.40 3.47 3.72 3.85 2.87 2.84 20.12%
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 1.02 0.68 0.57 0.59 0.44 0.67 0.51 58.67%
P/EPS 4.83 3.72 3.30 3.27 2.83 4.70 3.62 21.17%
EY 20.69 26.88 30.29 30.57 35.34 21.27 27.61 -17.48%
DY 2.55 3.24 3.47 3.27 4.27 2.45 2.75 -4.90%
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