[SBCCORP] YoY Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
05-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -77.84%
YoY- 127.41%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 48,973 26,072 28,674 33,094 13,648 22,222 27,064 10.38%
PBT 13,254 8,173 9,242 4,774 1,593 3,765 1,879 38.46%
Tax -5,561 -1,806 -3,300 -1,870 -316 -963 -566 46.32%
NP 7,693 6,367 5,942 2,904 1,277 2,802 1,313 34.24%
-
NP to SH 7,722 6,333 5,992 2,904 1,277 2,806 1,314 34.31%
-
Tax Rate 41.96% 22.10% 35.71% 39.17% 19.84% 25.58% 30.12% -
Total Cost 41,280 19,705 22,732 30,190 12,371 19,420 25,751 8.17%
-
Net Worth 378,582 295,649 270,340 245,025 229,860 222,829 218,173 9.61%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 378,582 295,649 270,340 245,025 229,860 222,829 218,173 9.61%
NOSH 136,672 82,353 82,420 82,500 82,387 82,529 82,641 8.74%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 15.71% 24.42% 20.72% 8.78% 9.36% 12.61% 4.85% -
ROE 2.04% 2.14% 2.22% 1.19% 0.56% 1.26% 0.60% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 35.83 31.66 34.79 40.11 16.57 26.93 32.75 1.50%
EPS 5.65 7.69 7.27 3.52 1.55 3.40 1.59 23.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 3.59 3.28 2.97 2.79 2.70 2.64 0.80%
Adjusted Per Share Value based on latest NOSH - 82,500
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 18.62 9.91 10.90 12.58 5.19 8.45 10.29 10.38%
EPS 2.94 2.41 2.28 1.10 0.49 1.07 0.50 34.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4392 1.124 1.0277 0.9315 0.8738 0.8471 0.8294 9.61%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.20 1.60 0.94 0.92 0.59 0.55 0.51 -
P/RPS 6.14 5.05 2.70 2.29 3.56 2.04 1.56 25.64%
P/EPS 38.94 20.81 12.93 26.14 38.06 16.18 32.08 3.28%
EY 2.57 4.81 7.73 3.83 2.63 6.18 3.12 -3.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.45 0.29 0.31 0.21 0.20 0.19 26.79%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 20/08/13 16/08/12 05/08/11 23/07/10 26/08/09 27/08/08 -
Price 2.14 1.65 1.07 1.01 0.61 0.50 0.44 -
P/RPS 5.97 5.21 3.08 2.52 3.68 1.86 1.34 28.26%
P/EPS 37.88 21.46 14.72 28.69 39.35 14.71 27.67 5.37%
EY 2.64 4.66 6.79 3.49 2.54 6.80 3.61 -5.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.46 0.33 0.34 0.22 0.19 0.17 28.61%

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