[SBCCORP] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
05-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -5.31%
YoY- 33.58%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 127,558 124,688 127,290 131,453 145,322 148,565 152,985 -11.40%
PBT 37,851 36,932 38,001 34,467 39,180 40,125 35,657 4.05%
Tax -8,762 -9,857 -11,351 -10,720 -14,018 -13,214 -11,784 -17.91%
NP 29,089 27,075 26,650 23,747 25,162 26,911 23,873 14.06%
-
NP to SH 29,116 27,096 26,755 23,874 25,212 26,961 23,873 14.13%
-
Tax Rate 23.15% 26.69% 29.87% 31.10% 35.78% 32.93% 33.05% -
Total Cost 98,469 97,613 100,640 107,706 120,160 121,654 129,112 -16.51%
-
Net Worth 304,108 295,649 289,085 277,182 276,875 270,340 264,426 9.76%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,294 3,294 3,294 2,883 2,883 2,883 2,883 9.28%
Div Payout % 11.31% 12.16% 12.31% 12.08% 11.44% 10.69% 12.08% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 304,108 295,649 289,085 277,182 276,875 270,340 264,426 9.76%
NOSH 82,414 82,353 82,360 82,249 82,403 82,420 82,375 0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 22.80% 21.71% 20.94% 18.07% 17.31% 18.11% 15.60% -
ROE 9.57% 9.16% 9.26% 8.61% 9.11% 9.97% 9.03% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 154.78 151.41 154.55 159.82 176.35 180.25 185.72 -11.43%
EPS 35.33 32.90 32.49 29.03 30.60 32.71 28.98 14.10%
DPS 4.00 4.00 4.00 3.50 3.50 3.50 3.50 9.30%
NAPS 3.69 3.59 3.51 3.37 3.36 3.28 3.21 9.72%
Adjusted Per Share Value based on latest NOSH - 82,249
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 48.49 47.40 48.39 49.97 55.25 56.48 58.16 -11.40%
EPS 11.07 10.30 10.17 9.08 9.58 10.25 9.08 14.10%
DPS 1.25 1.25 1.25 1.10 1.10 1.10 1.10 8.88%
NAPS 1.1561 1.124 1.099 1.0538 1.0526 1.0277 1.0053 9.75%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.68 1.60 1.07 1.03 1.01 0.94 0.91 -
P/RPS 1.09 1.06 0.69 0.64 0.57 0.52 0.49 70.32%
P/EPS 4.76 4.86 3.29 3.55 3.30 2.87 3.14 31.92%
EY 21.03 20.56 30.36 28.18 30.29 34.80 31.85 -24.15%
DY 2.38 2.50 3.74 3.40 3.47 3.72 3.85 -27.41%
P/NAPS 0.46 0.45 0.30 0.31 0.30 0.29 0.28 39.18%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 20/08/13 23/05/13 05/02/13 20/11/12 16/08/12 28/05/12 -
Price 1.30 1.65 1.57 1.08 1.01 1.07 0.82 -
P/RPS 0.84 1.09 1.02 0.68 0.57 0.59 0.44 53.83%
P/EPS 3.68 5.01 4.83 3.72 3.30 3.27 2.83 19.11%
EY 27.18 19.94 20.69 26.88 30.29 30.57 35.34 -16.04%
DY 3.08 2.42 2.55 3.24 3.47 3.27 4.27 -19.55%
P/NAPS 0.35 0.46 0.45 0.32 0.30 0.33 0.26 21.89%

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