[SBCCORP] YoY Cumulative 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- 20.87%
YoY- 0.01%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 129,069 88,610 110,897 78,489 100,021 89,033 76,345 9.14%
PBT 20,163 18,870 33,198 21,052 22,242 14,438 8,791 14.83%
Tax -6,915 -5,413 -9,696 -5,938 -7,002 -3,968 -2,481 18.62%
NP 13,248 13,457 23,502 15,114 15,240 10,470 6,310 13.15%
-
NP to SH 13,314 13,579 23,539 15,241 15,240 10,470 6,319 13.21%
-
Tax Rate 34.30% 28.69% 29.21% 28.21% 31.48% 27.48% 28.22% -
Total Cost 115,821 75,153 87,395 63,375 84,781 78,563 70,035 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 3.44% 9.01% 6.57% 5.49% 5.95% 4.39% 2.80% -
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 54.97 93.51 120.42 95.27 121.42 108.00 92.67 -8.33%
EPS 5.67 14.33 25.56 18.50 18.50 12.70 7.67 -4.90%
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 50.00 34.33 42.96 30.41 38.75 34.49 29.58 9.13%
EPS 5.16 5.26 9.12 5.90 5.90 4.06 2.45 13.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.501 0.5837 1.3878 1.0756 0.9925 0.923 0.8745 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 1.41 0.96 1.00 1.08 0.72 0.56 0.59 15.61%
P/EPS 13.67 6.28 4.69 5.57 4.70 4.72 7.17 11.34%
EY 7.32 15.92 21.30 17.96 21.26 21.17 13.95 -10.18%
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 1.34 1.05 1.24 1.13 0.84 0.54 0.65 12.80%
P/EPS 12.96 6.84 5.83 5.84 5.51 4.57 7.82 8.78%
EY 7.71 14.62 17.15 17.13 18.14 21.90 12.78 -8.07%
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