[SBCCORP] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
14-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -13.7%
YoY- 28.0%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 145,322 148,565 152,985 124,799 148,167 133,257 113,811 17.64%
PBT 39,180 40,125 35,657 25,714 28,436 21,091 17,910 68.27%
Tax -14,018 -13,214 -11,784 -7,841 -7,726 -6,361 -4,807 103.71%
NP 25,162 26,911 23,873 17,873 20,710 14,730 13,103 54.31%
-
NP to SH 25,212 26,961 23,873 17,873 20,710 14,730 13,103 54.51%
-
Tax Rate 35.78% 32.93% 33.05% 30.49% 27.17% 30.16% 26.84% -
Total Cost 120,160 121,654 129,112 106,926 127,457 118,527 100,708 12.45%
-
Net Worth 276,875 270,340 264,426 256,155 253,040 245,025 242,665 9.16%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,883 2,883 2,883 2,063 2,063 2,063 2,063 24.92%
Div Payout % 11.44% 10.69% 12.08% 11.55% 9.96% 14.01% 15.75% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 276,875 270,340 264,426 256,155 253,040 245,025 242,665 9.16%
NOSH 82,403 82,420 82,375 82,365 82,423 82,500 82,539 -0.10%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 17.31% 18.11% 15.60% 14.32% 13.98% 11.05% 11.51% -
ROE 9.11% 9.97% 9.03% 6.98% 8.18% 6.01% 5.40% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 176.35 180.25 185.72 151.52 179.76 161.52 137.89 17.76%
EPS 30.60 32.71 28.98 21.70 25.13 17.85 15.87 54.73%
DPS 3.50 3.50 3.50 2.50 2.50 2.50 2.50 25.06%
NAPS 3.36 3.28 3.21 3.11 3.07 2.97 2.94 9.28%
Adjusted Per Share Value based on latest NOSH - 82,365
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 55.25 56.48 58.16 47.44 56.33 50.66 43.27 17.64%
EPS 9.58 10.25 9.08 6.79 7.87 5.60 4.98 54.49%
DPS 1.10 1.10 1.10 0.78 0.78 0.78 0.78 25.67%
NAPS 1.0526 1.0277 1.0053 0.9738 0.962 0.9315 0.9225 9.16%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.01 0.94 0.91 0.87 0.88 0.92 0.62 -
P/RPS 0.57 0.52 0.49 0.57 0.49 0.57 0.45 17.01%
P/EPS 3.30 2.87 3.14 4.01 3.50 5.15 3.91 -10.66%
EY 30.29 34.80 31.85 24.94 28.55 19.41 25.60 11.83%
DY 3.47 3.72 3.85 2.87 2.84 2.72 4.03 -9.46%
P/NAPS 0.30 0.29 0.28 0.28 0.29 0.31 0.21 26.76%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 16/08/12 28/05/12 14/02/12 15/11/11 05/08/11 24/05/11 -
Price 1.01 1.07 0.82 1.02 0.91 1.01 0.90 -
P/RPS 0.57 0.59 0.44 0.67 0.51 0.63 0.65 -8.36%
P/EPS 3.30 3.27 2.83 4.70 3.62 5.66 5.67 -30.22%
EY 30.29 30.57 35.34 21.27 27.61 17.68 17.64 43.25%
DY 3.47 3.27 4.27 2.45 2.75 2.48 2.78 15.88%
P/NAPS 0.30 0.33 0.26 0.33 0.30 0.34 0.31 -2.15%

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