[SBCCORP] YoY Quarter Result on 31-Dec-2011 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
14-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -52.55%
YoY- -41.68%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 18,237 49,707 17,567 31,436 54,804 28,035 16,133 2.06%
PBT 1,419 13,932 1,636 6,349 9,071 3,046 2,169 -6.82%
Tax 2,543 -5,428 919 -2,379 -2,264 -1,027 -1,244 -
NP 3,962 8,504 2,555 3,970 6,807 2,019 925 27.42%
-
NP to SH 4,003 8,569 2,632 3,970 6,807 2,023 925 27.64%
-
Tax Rate -179.21% 38.96% -56.17% 37.47% 24.96% 33.72% 57.35% -
Total Cost 14,275 41,203 15,012 27,466 47,997 26,016 15,208 -1.04%
-
Net Worth 150,823 358,423 277,182 256,155 238,162 226,245 219,687 -6.07%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 150,823 358,423 277,182 256,155 238,162 226,245 219,687 -6.07%
NOSH 94,857 92,139 82,249 82,365 82,409 82,571 82,589 2.33%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 21.73% 17.11% 14.54% 12.63% 12.42% 7.20% 5.73% -
ROE 2.65% 2.39% 0.95% 1.55% 2.86% 0.89% 0.42% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 19.23 53.95 21.36 38.17 66.50 33.95 19.53 -0.25%
EPS 4.22 9.30 3.20 4.82 8.26 2.45 1.12 24.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 3.89 3.37 3.11 2.89 2.74 2.66 -8.21%
Adjusted Per Share Value based on latest NOSH - 82,365
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 6.93 18.90 6.68 11.95 20.83 10.66 6.13 2.06%
EPS 1.52 3.26 1.00 1.51 2.59 0.77 0.35 27.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5734 1.3626 1.0538 0.9738 0.9054 0.8601 0.8352 -6.07%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.90 1.20 1.03 0.87 0.60 0.55 0.50 -
P/RPS 4.68 2.22 4.82 2.28 0.90 1.62 2.56 10.57%
P/EPS 21.33 12.90 32.19 18.05 7.26 22.45 44.64 -11.57%
EY 4.69 7.75 3.11 5.54 13.77 4.45 2.24 13.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.31 0.31 0.28 0.21 0.20 0.19 20.08%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 12/02/15 18/02/14 05/02/13 14/02/12 17/02/11 09/02/10 17/02/09 -
Price 0.98 1.49 1.08 1.02 0.58 0.60 0.50 -
P/RPS 5.10 2.76 5.06 2.67 0.87 1.77 2.56 12.16%
P/EPS 23.22 16.02 33.75 21.16 7.02 24.49 44.64 -10.31%
EY 4.31 6.24 2.96 4.73 14.24 4.08 2.24 11.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.38 0.32 0.33 0.20 0.22 0.19 21.77%

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