[SBCCORP] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
05-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -19.42%
YoY- 0.01%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 172,092 118,146 147,862 104,652 133,361 118,710 101,793 9.14%
PBT 26,884 25,160 44,264 28,069 29,656 19,250 11,721 14.83%
Tax -9,220 -7,217 -12,928 -7,917 -9,336 -5,290 -3,308 18.62%
NP 17,664 17,942 31,336 20,152 20,320 13,960 8,413 13.15%
-
NP to SH 17,752 18,105 31,385 20,321 20,320 13,960 8,425 13.21%
-
Tax Rate 34.30% 28.68% 29.21% 28.21% 31.48% 27.48% 28.22% -
Total Cost 154,428 100,204 116,526 84,500 113,041 104,750 93,380 8.74%
-
Net Worth 387,444 150,667 358,242 277,633 256,196 238,254 225,737 9.41%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 387,444 150,667 358,242 277,633 256,196 238,254 225,737 9.41%
NOSH 234,814 94,759 92,093 82,383 82,378 82,440 82,385 19.06%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.26% 15.19% 21.19% 19.26% 15.24% 11.76% 8.27% -
ROE 4.58% 12.02% 8.76% 7.32% 7.93% 5.86% 3.73% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 73.29 124.68 160.56 127.03 161.89 143.99 123.56 -8.33%
EPS 7.56 19.11 34.08 24.67 24.67 16.93 10.23 -4.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.59 3.89 3.37 3.11 2.89 2.74 -8.10%
Adjusted Per Share Value based on latest NOSH - 82,249
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 65.42 44.92 56.21 39.79 50.70 45.13 38.70 9.13%
EPS 6.75 6.88 11.93 7.73 7.72 5.31 3.20 13.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4729 0.5728 1.3619 1.0555 0.974 0.9058 0.8582 9.41%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.775 0.90 1.20 1.03 0.87 0.60 0.55 -
P/RPS 1.06 0.72 0.75 0.81 0.54 0.42 0.45 15.34%
P/EPS 10.25 4.71 3.52 4.18 3.53 3.54 5.38 11.33%
EY 9.75 21.23 28.40 23.95 28.35 28.22 18.59 -10.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.57 0.31 0.31 0.28 0.21 0.20 15.29%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 19/02/16 12/02/15 18/02/14 05/02/13 14/02/12 17/02/11 09/02/10 -
Price 0.735 0.98 1.49 1.08 1.02 0.58 0.60 -
P/RPS 1.00 0.79 0.93 0.85 0.63 0.40 0.49 12.61%
P/EPS 9.72 5.13 4.37 4.38 4.14 3.43 5.87 8.76%
EY 10.29 19.50 22.87 22.84 24.18 29.20 17.04 -8.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.62 0.38 0.32 0.33 0.20 0.22 12.66%

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