[SBCCORP] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 0.4%
YoY- 106.34%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 226,172 195,892 104,288 114,696 132,376 54,592 88,888 16.83%
PBT 51,704 53,016 32,692 36,968 19,096 6,372 15,060 22.81%
Tax -11,968 -22,244 -7,224 -13,200 -7,480 -1,264 -3,852 20.78%
NP 39,736 30,772 25,468 23,768 11,616 5,108 11,208 23.47%
-
NP to SH 39,996 30,888 25,332 23,968 11,616 5,108 11,224 23.57%
-
Tax Rate 23.15% 41.96% 22.10% 35.71% 39.17% 19.84% 25.58% -
Total Cost 186,436 165,120 78,820 90,928 120,760 49,484 77,680 15.70%
-
Net Worth 387,285 378,582 295,649 270,340 245,025 229,860 222,829 9.64%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 387,285 378,582 295,649 270,340 245,025 229,860 222,829 9.64%
NOSH 234,718 136,672 82,353 82,420 82,500 82,387 82,529 19.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 17.57% 15.71% 24.42% 20.72% 8.78% 9.36% 12.61% -
ROE 10.33% 8.16% 8.57% 8.87% 4.74% 2.22% 5.04% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 96.36 143.33 126.63 139.16 160.46 66.26 107.70 -1.83%
EPS 17.04 22.60 30.76 29.08 14.08 6.20 13.60 3.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 2.77 3.59 3.28 2.97 2.79 2.70 -7.87%
Adjusted Per Share Value based on latest NOSH - 82,420
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 87.62 75.89 40.40 44.43 51.28 21.15 34.44 16.83%
EPS 15.49 11.97 9.81 9.29 4.50 1.98 4.35 23.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5004 1.4666 1.1454 1.0473 0.9492 0.8905 0.8632 9.64%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.90 2.20 1.60 0.94 0.92 0.59 0.55 -
P/RPS 0.93 1.53 1.26 0.68 0.57 0.89 0.51 10.52%
P/EPS 5.28 9.73 5.20 3.23 6.53 9.52 4.04 4.56%
EY 18.93 10.27 19.23 30.94 15.30 10.51 24.73 -4.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.79 0.45 0.29 0.31 0.21 0.20 18.35%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 26/08/14 20/08/13 16/08/12 05/08/11 23/07/10 26/08/09 -
Price 0.665 2.14 1.65 1.07 1.01 0.61 0.50 -
P/RPS 0.69 1.49 1.30 0.77 0.63 0.92 0.46 6.98%
P/EPS 3.90 9.47 5.36 3.68 7.17 9.84 3.68 0.97%
EY 25.62 10.56 18.64 27.18 13.94 10.16 27.20 -0.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.77 0.46 0.33 0.34 0.22 0.19 13.20%

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