[SBCCORP] QoQ TTM 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- -6.49%
YoY- 21.74%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 124,688 127,290 131,453 145,322 148,565 152,985 124,799 -0.05%
PBT 36,932 38,001 34,467 39,180 40,125 35,657 25,714 27.32%
Tax -9,857 -11,351 -10,720 -14,018 -13,214 -11,784 -7,841 16.49%
NP 27,075 26,650 23,747 25,162 26,911 23,873 17,873 31.93%
-
NP to SH 27,096 26,755 23,874 25,212 26,961 23,873 17,873 32.00%
-
Tax Rate 26.69% 29.87% 31.10% 35.78% 32.93% 33.05% 30.49% -
Total Cost 97,613 100,640 107,706 120,160 121,654 129,112 106,926 -5.89%
-
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 3,294 2,883 2,883 2,883 2,883 2,063 36.64%
Div Payout % 12.16% 12.31% 12.08% 11.44% 10.69% 12.08% 11.55% -
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 21.71% 20.94% 18.07% 17.31% 18.11% 15.60% 14.32% -
ROE 9.16% 9.26% 8.61% 9.11% 9.97% 9.03% 6.98% -
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 151.41 154.55 159.82 176.35 180.25 185.72 151.52 -0.04%
EPS 32.90 32.49 29.03 30.60 32.71 28.98 21.70 32.00%
DPS 4.00 4.00 3.50 3.50 3.50 3.50 2.50 36.83%
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 47.40 48.39 49.97 55.25 56.48 58.16 47.44 -0.05%
EPS 10.30 10.17 9.08 9.58 10.25 9.08 6.79 32.05%
DPS 1.25 1.25 1.10 1.10 1.10 1.10 0.78 36.98%
NAPS 1.124 1.099 1.0538 1.0526 1.0277 1.0053 0.9738 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 1.06 0.69 0.64 0.57 0.52 0.49 0.57 51.28%
P/EPS 4.86 3.29 3.55 3.30 2.87 3.14 4.01 13.68%
EY 20.56 30.36 28.18 30.29 34.80 31.85 24.94 -12.09%
DY 2.50 3.74 3.40 3.47 3.72 3.85 2.87 -8.79%
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 1.09 1.02 0.68 0.57 0.59 0.44 0.67 38.36%
P/EPS 5.01 4.83 3.72 3.30 3.27 2.83 4.70 4.35%
EY 19.94 20.69 26.88 30.29 30.57 35.34 21.27 -4.21%
DY 2.42 2.55 3.24 3.47 3.27 4.27 2.45 -0.81%
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