[SBCCORP] YoY Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 25.15%
YoY- 33.54%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 139,000 127,290 152,985 113,811 103,379 77,771 107,055 4.44%
PBT 47,907 38,001 35,657 17,910 13,118 5,088 4,487 48.36%
Tax -14,723 -11,351 -11,784 -4,807 -3,315 -100 -984 56.94%
NP 33,184 26,650 23,873 13,103 9,803 4,988 3,503 45.43%
-
NP to SH 33,294 26,755 23,873 13,103 9,812 4,990 3,513 45.44%
-
Tax Rate 30.73% 29.87% 33.05% 26.84% 25.27% 1.97% 21.93% -
Total Cost 105,816 100,640 129,112 100,708 93,576 72,783 103,552 0.36%
-
Net Worth 250,865 289,131 264,431 242,434 229,221 220,219 216,057 2.51%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 5,070 3,294 2,883 2,061 1,236 1,237 1,236 26.50%
Div Payout % 15.23% 12.32% 12.08% 15.73% 12.61% 24.79% 35.21% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 250,865 289,131 264,431 242,434 229,221 220,219 216,057 2.51%
NOSH 106,751 82,373 82,377 82,460 82,453 82,479 82,464 4.39%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 23.87% 20.94% 15.60% 11.51% 9.48% 6.41% 3.27% -
ROE 13.27% 9.25% 9.03% 5.40% 4.28% 2.27% 1.63% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 130.21 154.53 185.71 138.02 125.38 94.29 129.82 0.04%
EPS 16.45 32.48 28.98 15.89 11.90 6.05 4.26 25.24%
DPS 4.75 4.00 3.50 2.50 1.50 1.50 1.50 21.17%
NAPS 2.35 3.51 3.21 2.94 2.78 2.67 2.62 -1.79%
Adjusted Per Share Value based on latest NOSH - 82,539
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 52.84 48.39 58.16 43.27 39.30 29.57 40.70 4.44%
EPS 12.66 10.17 9.08 4.98 3.73 1.90 1.34 45.37%
DPS 1.93 1.25 1.10 0.78 0.47 0.47 0.47 26.53%
NAPS 0.9537 1.0992 1.0053 0.9217 0.8714 0.8372 0.8214 2.51%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.80 1.07 0.91 0.62 0.52 0.43 0.68 -
P/RPS 1.38 0.69 0.49 0.45 0.41 0.46 0.52 17.65%
P/EPS 5.77 3.29 3.14 3.90 4.37 7.11 15.96 -15.59%
EY 17.33 30.36 31.85 25.63 22.88 14.07 6.26 18.48%
DY 2.64 3.74 3.85 4.03 2.88 3.49 2.21 3.00%
P/NAPS 0.77 0.30 0.28 0.21 0.19 0.16 0.26 19.82%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 23/05/13 28/05/12 24/05/11 27/05/10 21/05/09 22/05/08 -
Price 2.12 1.57 0.82 0.90 0.58 0.50 0.57 -
P/RPS 1.63 1.02 0.44 0.65 0.46 0.53 0.44 24.37%
P/EPS 6.80 4.83 2.83 5.66 4.87 8.26 13.38 -10.66%
EY 14.71 20.69 35.34 17.66 20.52 12.10 7.47 11.95%
DY 2.24 2.55 4.27 2.78 2.59 3.00 2.63 -2.63%
P/NAPS 0.90 0.45 0.26 0.31 0.21 0.19 0.22 26.45%

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