[SBCCORP] YoY 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- -60.22%
YoY- -33.7%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 29,833 18,237 49,707 17,567 31,436 54,804 28,035 1.04%
PBT -294 1,419 13,932 1,636 6,349 9,071 3,046 -
Tax -2,087 2,543 -5,428 919 -2,379 -2,264 -1,027 12.53%
NP -2,381 3,962 8,504 2,555 3,970 6,807 2,019 -
-
NP to SH -2,356 4,003 8,569 2,632 3,970 6,807 2,023 -
-
Tax Rate - -179.21% 38.96% -56.17% 37.47% 24.96% 33.72% -
Total Cost 32,214 14,275 41,203 15,012 27,466 47,997 26,016 3.62%
-
Net Worth 388,739 150,823 358,423 277,182 256,155 238,162 226,245 9.43%
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 388,739 150,823 358,423 277,182 256,155 238,162 226,245 9.43%
NOSH 235,600 94,857 92,139 82,249 82,365 82,409 82,571 19.08%
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 -7.98% 21.73% 17.11% 14.54% 12.63% 12.42% 7.20% -
ROE -0.61% 2.65% 2.39% 0.95% 1.55% 2.86% 0.89% -
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 12.66 19.23 53.95 21.36 38.17 66.50 33.95 -15.15%
EPS -1.00 4.22 9.30 3.20 4.82 8.26 2.45 -
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 11.56 7.07 19.26 6.81 12.18 21.23 10.86 1.04%
EPS -0.91 1.55 3.32 1.02 1.54 2.64 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.506 0.5843 1.3885 1.0738 0.9924 0.9226 0.8765 9.43%
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 6.12 4.68 2.22 4.82 2.28 0.90 1.62 24.78%
P/EPS -77.50 21.33 12.90 32.19 18.05 7.26 22.45 -
EY -1.29 4.69 7.75 3.11 5.54 13.77 4.45 -
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 5.80 5.10 2.76 5.06 2.67 0.87 1.77 21.86%
P/EPS -73.50 23.22 16.02 33.75 21.16 7.02 24.49 -
EY -1.36 4.31 6.24 2.96 4.73 14.24 4.08 -
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