[SBCCORP] YoY Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -74.9%
YoY- 106.34%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 56,543 48,973 26,072 28,674 33,094 13,648 22,222 16.83%
PBT 12,926 13,254 8,173 9,242 4,774 1,593 3,765 22.81%
Tax -2,992 -5,561 -1,806 -3,300 -1,870 -316 -963 20.78%
NP 9,934 7,693 6,367 5,942 2,904 1,277 2,802 23.47%
-
NP to SH 9,999 7,722 6,333 5,992 2,904 1,277 2,806 23.57%
-
Tax Rate 23.15% 41.96% 22.10% 35.71% 39.17% 19.84% 25.58% -
Total Cost 46,609 41,280 19,705 22,732 30,190 12,371 19,420 15.70%
-
Net Worth 387,285 378,582 295,649 270,340 245,025 229,860 222,829 9.64%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 387,285 378,582 295,649 270,340 245,025 229,860 222,829 9.64%
NOSH 234,718 136,672 82,353 82,420 82,500 82,387 82,529 19.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 17.57% 15.71% 24.42% 20.72% 8.78% 9.36% 12.61% -
ROE 2.58% 2.04% 2.14% 2.22% 1.19% 0.56% 1.26% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 24.09 35.83 31.66 34.79 40.11 16.57 26.93 -1.83%
EPS 4.26 5.65 7.69 7.27 3.52 1.55 3.40 3.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 2.77 3.59 3.28 2.97 2.79 2.70 -7.87%
Adjusted Per Share Value based on latest NOSH - 82,420
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 21.50 18.62 9.91 10.90 12.58 5.19 8.45 16.83%
EPS 3.80 2.94 2.41 2.28 1.10 0.49 1.07 23.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4723 1.4392 1.124 1.0277 0.9315 0.8738 0.8471 9.64%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.90 2.20 1.60 0.94 0.92 0.59 0.55 -
P/RPS 3.74 6.14 5.05 2.70 2.29 3.56 2.04 10.62%
P/EPS 21.13 38.94 20.81 12.93 26.14 38.06 16.18 4.54%
EY 4.73 2.57 4.81 7.73 3.83 2.63 6.18 -4.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.79 0.45 0.29 0.31 0.21 0.20 18.35%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 26/08/14 20/08/13 16/08/12 05/08/11 23/07/10 26/08/09 -
Price 0.665 2.14 1.65 1.07 1.01 0.61 0.50 -
P/RPS 2.76 5.97 5.21 3.08 2.52 3.68 1.86 6.79%
P/EPS 15.61 37.88 21.46 14.72 28.69 39.35 14.71 0.99%
EY 6.41 2.64 4.66 6.79 3.49 2.54 6.80 -0.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.77 0.46 0.33 0.34 0.22 0.19 13.20%

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