[SBCCORP] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 12.07%
YoY- 12.07%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 159,698 127,558 124,688 127,290 131,453 145,322 148,565 4.92%
PBT 50,147 37,851 36,932 38,001 34,467 39,180 40,125 15.97%
Tax -15,109 -8,762 -9,857 -11,351 -10,720 -14,018 -13,214 9.31%
NP 35,038 29,089 27,075 26,650 23,747 25,162 26,911 19.17%
-
NP to SH 35,053 29,116 27,096 26,755 23,874 25,212 26,961 19.06%
-
Tax Rate 30.13% 23.15% 26.69% 29.87% 31.10% 35.78% 32.93% -
Total Cost 124,660 98,469 97,613 100,640 107,706 120,160 121,654 1.63%
-
Net Worth 358,423 304,108 295,649 289,085 277,182 276,875 270,340 20.62%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,294 3,294 3,294 3,294 2,883 2,883 2,883 9.26%
Div Payout % 9.40% 11.31% 12.16% 12.31% 12.08% 11.44% 10.69% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 358,423 304,108 295,649 289,085 277,182 276,875 270,340 20.62%
NOSH 92,139 82,414 82,353 82,360 82,249 82,403 82,420 7.69%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 21.94% 22.80% 21.71% 20.94% 18.07% 17.31% 18.11% -
ROE 9.78% 9.57% 9.16% 9.26% 8.61% 9.11% 9.97% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 173.32 154.78 151.41 154.55 159.82 176.35 180.25 -2.57%
EPS 38.04 35.33 32.90 32.49 29.03 30.60 32.71 10.55%
DPS 3.58 4.00 4.00 4.00 3.50 3.50 3.50 1.51%
NAPS 3.89 3.69 3.59 3.51 3.37 3.36 3.28 12.00%
Adjusted Per Share Value based on latest NOSH - 82,360
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 60.71 48.49 47.40 48.39 49.97 55.25 56.48 4.91%
EPS 13.33 11.07 10.30 10.17 9.08 9.58 10.25 19.08%
DPS 1.25 1.25 1.25 1.25 1.10 1.10 1.10 8.87%
NAPS 1.3626 1.1561 1.124 1.099 1.0538 1.0526 1.0277 20.62%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.20 1.68 1.60 1.07 1.03 1.01 0.94 -
P/RPS 0.69 1.09 1.06 0.69 0.64 0.57 0.52 20.69%
P/EPS 3.15 4.76 4.86 3.29 3.55 3.30 2.87 6.38%
EY 31.70 21.03 20.56 30.36 28.18 30.29 34.80 -6.01%
DY 2.98 2.38 2.50 3.74 3.40 3.47 3.72 -13.71%
P/NAPS 0.31 0.46 0.45 0.30 0.31 0.30 0.29 4.53%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 26/11/13 20/08/13 23/05/13 05/02/13 20/11/12 16/08/12 -
Price 1.49 1.30 1.65 1.57 1.08 1.01 1.07 -
P/RPS 0.86 0.84 1.09 1.02 0.68 0.57 0.59 28.46%
P/EPS 3.92 3.68 5.01 4.83 3.72 3.30 3.27 12.81%
EY 25.53 27.18 19.94 20.69 26.88 30.29 30.57 -11.28%
DY 2.40 3.08 2.42 2.55 3.24 3.47 3.27 -18.58%
P/NAPS 0.38 0.35 0.46 0.45 0.32 0.30 0.33 9.83%

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