[SBCCORP] YoY Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
14-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -9.85%
YoY- 45.56%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 118,146 147,862 104,652 133,361 118,710 101,793 82,100 6.25%
PBT 25,160 44,264 28,069 29,656 19,250 11,721 8,906 18.88%
Tax -7,217 -12,928 -7,917 -9,336 -5,290 -3,308 -3,900 10.79%
NP 17,942 31,336 20,152 20,320 13,960 8,413 5,006 23.69%
-
NP to SH 18,105 31,385 20,321 20,320 13,960 8,425 5,009 23.86%
-
Tax Rate 28.68% 29.21% 28.21% 31.48% 27.48% 28.22% 43.79% -
Total Cost 100,204 116,526 84,500 113,041 104,750 93,380 77,093 4.46%
-
Net Worth 150,667 358,242 277,633 256,196 238,254 225,737 219,158 -6.05%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 150,667 358,242 277,633 256,196 238,254 225,737 219,158 -6.05%
NOSH 94,759 92,093 82,383 82,378 82,440 82,385 82,390 2.35%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 15.19% 21.19% 19.26% 15.24% 11.76% 8.27% 6.10% -
ROE 12.02% 8.76% 7.32% 7.93% 5.86% 3.73% 2.29% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 124.68 160.56 127.03 161.89 143.99 123.56 99.65 3.80%
EPS 19.11 34.08 24.67 24.67 16.93 10.23 6.08 21.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 3.89 3.37 3.11 2.89 2.74 2.66 -8.21%
Adjusted Per Share Value based on latest NOSH - 82,365
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 44.92 56.21 39.79 50.70 45.13 38.70 31.21 6.25%
EPS 6.88 11.93 7.73 7.72 5.31 3.20 1.90 23.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5728 1.3619 1.0555 0.974 0.9058 0.8582 0.8332 -6.05%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.90 1.20 1.03 0.87 0.60 0.55 0.50 -
P/RPS 0.72 0.75 0.81 0.54 0.42 0.45 0.50 6.26%
P/EPS 4.71 3.52 4.18 3.53 3.54 5.38 8.22 -8.85%
EY 21.23 28.40 23.95 28.35 28.22 18.59 12.16 9.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.31 0.31 0.28 0.21 0.20 0.19 20.08%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 12/02/15 18/02/14 05/02/13 14/02/12 17/02/11 09/02/10 17/02/09 -
Price 0.98 1.49 1.08 1.02 0.58 0.60 0.50 -
P/RPS 0.79 0.93 0.85 0.63 0.40 0.49 0.50 7.91%
P/EPS 5.13 4.37 4.38 4.14 3.43 5.87 8.22 -7.55%
EY 19.50 22.87 22.84 24.18 29.20 17.04 12.16 8.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.38 0.32 0.33 0.20 0.22 0.19 21.77%

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