[SBCCORP] QoQ TTM 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- 40.6%
YoY- 125.72%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 148,565 152,985 124,799 148,167 133,257 113,811 116,067 17.90%
PBT 40,125 35,657 25,714 28,436 21,091 17,910 18,765 66.05%
Tax -13,214 -11,784 -7,841 -7,726 -6,361 -4,807 -4,802 96.49%
NP 26,911 23,873 17,873 20,710 14,730 13,103 13,963 54.93%
-
NP to SH 26,961 23,873 17,873 20,710 14,730 13,103 13,963 55.12%
-
Tax Rate 32.93% 33.05% 30.49% 27.17% 30.16% 26.84% 25.59% -
Total Cost 121,654 129,112 106,926 127,457 118,527 100,708 102,104 12.40%
-
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 2,883 2,063 2,063 2,063 2,063 1,235 76.06%
Div Payout % 10.69% 12.08% 11.55% 9.96% 14.01% 15.75% 8.85% -
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 18.11% 15.60% 14.32% 13.98% 11.05% 11.51% 12.03% -
ROE 9.97% 9.03% 6.98% 8.18% 6.01% 5.40% 5.86% -
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 180.25 185.72 151.52 179.76 161.52 137.89 140.84 17.89%
EPS 32.71 28.98 21.70 25.13 17.85 15.87 16.94 55.12%
DPS 3.50 3.50 2.50 2.50 2.50 2.50 1.50 76.01%
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 56.48 58.16 47.44 56.33 50.66 43.27 44.12 17.91%
EPS 10.25 9.08 6.79 7.87 5.60 4.98 5.31 55.09%
DPS 1.10 1.10 0.78 0.78 0.78 0.78 0.47 76.36%
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 0.52 0.49 0.57 0.49 0.57 0.45 0.43 13.52%
P/EPS 2.87 3.14 4.01 3.50 5.15 3.91 3.54 -13.06%
EY 34.80 31.85 24.94 28.55 19.41 25.60 28.24 14.95%
DY 3.72 3.85 2.87 2.84 2.72 4.03 2.50 30.36%
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 0.59 0.44 0.67 0.51 0.63 0.65 0.41 27.48%
P/EPS 3.27 2.83 4.70 3.62 5.66 5.67 3.42 -2.94%
EY 30.57 35.34 21.27 27.61 17.68 17.64 29.21 3.08%
DY 3.27 4.27 2.45 2.75 2.48 2.78 2.59 16.83%
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