[SBCCORP] YoY Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 288.09%
YoY- 207.67%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 70,373 61,190 60,922 68,585 34,229 48,310 45,442 7.55%
PBT 17,449 19,266 19,416 15,893 5,367 5,745 4,511 25.27%
Tax -7,956 -4,268 -6,857 -4,623 -1,704 -1,454 -1,681 29.55%
NP 9,493 14,998 12,559 11,270 3,663 4,291 2,830 22.33%
-
NP to SH 9,574 14,970 12,609 11,270 3,663 4,296 2,832 22.49%
-
Tax Rate 45.60% 22.15% 35.32% 29.09% 31.75% 25.31% 37.26% -
Total Cost 60,880 46,192 48,363 57,315 30,566 44,019 42,612 6.12%
-
Net Worth 414,575 304,013 276,722 253,100 232,649 224,282 218,986 11.21%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 414,575 304,013 276,722 253,100 232,649 224,282 218,986 11.21%
NOSH 149,127 82,388 82,357 82,443 82,499 82,456 82,325 10.40%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 13.49% 24.51% 20.61% 16.43% 10.70% 8.88% 6.23% -
ROE 2.31% 4.92% 4.56% 4.45% 1.57% 1.92% 1.29% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 47.19 74.27 73.97 83.19 41.49 58.59 55.20 -2.57%
EPS 6.42 18.17 15.31 13.67 4.44 5.21 3.44 10.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 3.69 3.36 3.07 2.82 2.72 2.66 0.73%
Adjusted Per Share Value based on latest NOSH - 82,423
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 26.75 23.26 23.16 26.07 13.01 18.37 17.28 7.55%
EPS 3.64 5.69 4.79 4.28 1.39 1.63 1.08 22.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5761 1.1558 1.052 0.9622 0.8845 0.8526 0.8325 11.21%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.19 1.68 1.01 0.88 0.60 0.60 0.40 -
P/RPS 4.64 2.26 1.37 1.06 1.45 1.02 0.72 36.39%
P/EPS 34.11 9.25 6.60 6.44 13.51 11.52 11.63 19.63%
EY 2.93 10.82 15.16 15.53 7.40 8.68 8.60 -16.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.46 0.30 0.29 0.21 0.22 0.15 31.88%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 26/11/13 20/11/12 15/11/11 15/11/10 18/11/09 18/11/08 -
Price 1.26 1.30 1.01 0.91 0.56 0.60 0.62 -
P/RPS 2.67 1.75 1.37 1.09 1.35 1.02 1.12 15.57%
P/EPS 19.63 7.15 6.60 6.66 12.61 11.52 18.02 1.43%
EY 5.10 13.98 15.16 15.02 7.93 8.68 5.55 -1.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.30 0.30 0.20 0.22 0.23 11.83%

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