[SBCCORP] YoY Annualized Quarter 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- 31.66%
YoY- 12.07%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 139,480 152,812 139,000 127,290 152,985 113,811 103,379 5.11%
PBT 17,585 25,384 47,907 38,001 35,657 17,910 13,118 5.00%
Tax -4,282 -7,787 -14,723 -11,351 -11,784 -4,807 -3,315 4.35%
NP 13,303 17,597 33,184 26,650 23,873 13,103 9,803 5.21%
-
NP to SH 13,399 17,767 33,294 26,755 23,873 13,103 9,812 5.32%
-
Tax Rate 24.35% 30.68% 30.73% 29.87% 33.05% 26.84% 25.27% -
Total Cost 126,177 135,215 105,816 100,640 129,112 100,708 93,576 5.10%
-
Net Worth 387,664 378,043 250,865 289,131 264,431 242,434 229,221 9.14%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 1,080 3,756 5,070 3,294 2,883 2,061 1,236 -2.22%
Div Payout % 8.07% 21.15% 15.23% 12.32% 12.08% 15.73% 12.61% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 387,664 378,043 250,865 289,131 264,431 242,434 229,221 9.14%
NOSH 234,948 234,809 106,751 82,373 82,377 82,460 82,453 19.04%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.54% 11.52% 23.87% 20.94% 15.60% 11.51% 9.48% -
ROE 3.46% 4.70% 13.27% 9.25% 9.03% 5.40% 4.28% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 59.37 65.08 130.21 154.53 185.71 138.02 125.38 -11.70%
EPS 5.71 7.57 16.45 32.48 28.98 15.89 11.90 -11.50%
DPS 0.46 1.60 4.75 4.00 3.50 2.50 1.50 -17.86%
NAPS 1.65 1.61 2.35 3.51 3.21 2.94 2.78 -8.32%
Adjusted Per Share Value based on latest NOSH - 82,360
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 54.03 59.20 53.85 49.31 59.27 44.09 40.05 5.11%
EPS 5.19 6.88 12.90 10.36 9.25 5.08 3.80 5.32%
DPS 0.42 1.46 1.96 1.28 1.12 0.80 0.48 -2.19%
NAPS 1.5018 1.4646 0.9719 1.1201 1.0244 0.9392 0.888 9.14%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.71 0.895 1.80 1.07 0.91 0.62 0.52 -
P/RPS 1.20 1.38 1.38 0.69 0.49 0.45 0.41 19.58%
P/EPS 12.45 11.83 5.77 3.29 3.14 3.90 4.37 19.04%
EY 8.03 8.45 17.33 30.36 31.85 25.63 22.88 -16.00%
DY 0.65 1.79 2.64 3.74 3.85 4.03 2.88 -21.95%
P/NAPS 0.43 0.56 0.77 0.30 0.28 0.21 0.19 14.56%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 28/05/15 27/05/14 23/05/13 28/05/12 24/05/11 27/05/10 -
Price 0.70 0.995 2.12 1.57 0.82 0.90 0.58 -
P/RPS 1.18 1.53 1.63 1.02 0.44 0.65 0.46 16.98%
P/EPS 12.27 13.15 6.80 4.83 2.83 5.66 4.87 16.63%
EY 8.15 7.60 14.71 20.69 35.34 17.66 20.52 -14.25%
DY 0.66 1.61 2.24 2.55 4.27 2.78 2.59 -20.36%
P/NAPS 0.42 0.62 0.90 0.45 0.26 0.31 0.21 12.23%

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