[SBCCORP] QoQ TTM Result on 31-Mar-2011 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -6.16%
YoY- 33.6%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 124,799 148,167 133,257 113,811 116,067 89,298 94,805 20.05%
PBT 25,714 28,436 21,091 17,910 18,765 12,740 10,946 76.44%
Tax -7,841 -7,726 -6,361 -4,807 -4,802 -3,565 -2,668 104.77%
NP 17,873 20,710 14,730 13,103 13,963 9,175 8,278 66.81%
-
NP to SH 17,873 20,710 14,730 13,103 13,963 9,175 8,279 66.80%
-
Tax Rate 30.49% 27.17% 30.16% 26.84% 25.59% 27.98% 24.37% -
Total Cost 106,926 127,457 118,527 100,708 102,104 80,123 86,527 15.11%
-
Net Worth 256,155 253,040 245,025 242,665 238,162 232,820 229,860 7.46%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,063 2,063 2,063 2,063 1,235 1,235 1,235 40.65%
Div Payout % 11.55% 9.96% 14.01% 15.75% 8.85% 13.47% 14.93% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 256,155 253,040 245,025 242,665 238,162 232,820 229,860 7.46%
NOSH 82,365 82,423 82,500 82,539 82,409 82,560 82,387 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 14.32% 13.98% 11.05% 11.51% 12.03% 10.27% 8.73% -
ROE 6.98% 8.18% 6.01% 5.40% 5.86% 3.94% 3.60% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 151.52 179.76 161.52 137.89 140.84 108.16 115.07 20.07%
EPS 21.70 25.13 17.85 15.87 16.94 11.11 10.05 66.82%
DPS 2.50 2.50 2.50 2.50 1.50 1.50 1.50 40.44%
NAPS 3.11 3.07 2.97 2.94 2.89 2.82 2.79 7.48%
Adjusted Per Share Value based on latest NOSH - 82,539
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 47.44 56.33 50.66 43.27 44.12 33.95 36.04 20.04%
EPS 6.79 7.87 5.60 4.98 5.31 3.49 3.15 66.63%
DPS 0.78 0.78 0.78 0.78 0.47 0.47 0.47 40.04%
NAPS 0.9738 0.962 0.9315 0.9225 0.9054 0.8851 0.8738 7.46%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.87 0.88 0.92 0.62 0.60 0.60 0.59 -
P/RPS 0.57 0.49 0.57 0.45 0.43 0.55 0.51 7.67%
P/EPS 4.01 3.50 5.15 3.91 3.54 5.40 5.87 -22.38%
EY 24.94 28.55 19.41 25.60 28.24 18.52 17.03 28.87%
DY 2.87 2.84 2.72 4.03 2.50 2.50 2.54 8.45%
P/NAPS 0.28 0.29 0.31 0.21 0.21 0.21 0.21 21.07%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 14/02/12 15/11/11 05/08/11 24/05/11 17/02/11 15/11/10 23/07/10 -
Price 1.02 0.91 1.01 0.90 0.58 0.56 0.61 -
P/RPS 0.67 0.51 0.63 0.65 0.41 0.52 0.53 16.86%
P/EPS 4.70 3.62 5.66 5.67 3.42 5.04 6.07 -15.63%
EY 21.27 27.61 17.68 17.64 29.21 19.84 16.47 18.53%
DY 2.45 2.75 2.48 2.78 2.59 2.68 2.46 -0.27%
P/NAPS 0.33 0.30 0.34 0.31 0.20 0.20 0.22 30.94%

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