[SBCCORP] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 5.22%
YoY- 11.88%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 198,472 140,746 122,380 121,844 137,170 68,458 96,620 12.74%
PBT 40,914 34,898 38,532 38,832 31,786 10,734 11,490 23.56%
Tax -9,656 -15,912 -8,536 -13,714 -9,246 -3,408 -2,908 22.13%
NP 31,258 18,986 29,996 25,118 22,540 7,326 8,582 24.02%
-
NP to SH 31,340 19,148 29,940 25,218 22,540 7,326 8,592 24.05%
-
Tax Rate 23.60% 45.60% 22.15% 35.32% 29.09% 31.75% 25.31% -
Total Cost 167,214 121,760 92,384 96,726 114,630 61,132 88,038 11.27%
-
Net Worth 394,686 414,575 304,013 276,722 253,100 232,649 224,282 9.87%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 394,686 414,575 304,013 276,722 253,100 232,649 224,282 9.87%
NOSH 234,932 149,127 82,388 82,357 82,443 82,499 82,456 19.05%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 15.75% 13.49% 24.51% 20.61% 16.43% 10.70% 8.88% -
ROE 7.94% 4.62% 9.85% 9.11% 8.91% 3.15% 3.83% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 84.48 94.38 148.54 147.94 166.38 82.98 117.18 -5.30%
EPS 13.34 12.84 36.34 30.62 27.34 8.88 10.42 4.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 2.78 3.69 3.36 3.07 2.82 2.72 -7.71%
Adjusted Per Share Value based on latest NOSH - 82,403
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 76.89 54.53 47.41 47.20 53.14 26.52 37.43 12.74%
EPS 12.14 7.42 11.60 9.77 8.73 2.84 3.33 24.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.529 1.6061 1.1778 1.072 0.9805 0.9013 0.8689 9.87%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.78 2.19 1.68 1.01 0.88 0.60 0.60 -
P/RPS 0.92 2.32 1.13 0.68 0.53 0.72 0.51 10.32%
P/EPS 5.85 17.06 4.62 3.30 3.22 6.76 5.76 0.25%
EY 17.10 5.86 21.63 30.32 31.07 14.80 17.37 -0.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.79 0.46 0.30 0.29 0.21 0.22 13.07%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 21/11/14 26/11/13 20/11/12 15/11/11 15/11/10 18/11/09 -
Price 0.795 1.26 1.30 1.01 0.91 0.56 0.60 -
P/RPS 0.94 1.34 0.88 0.68 0.55 0.67 0.51 10.72%
P/EPS 5.96 9.81 3.58 3.30 3.33 6.31 5.76 0.57%
EY 16.78 10.19 27.95 30.32 30.04 15.86 17.37 -0.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.35 0.30 0.30 0.20 0.22 13.48%

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