[SBCCORP] YoY Quarter Result on 31-Mar-2010 [#4]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Quarter Result
Revenue	48,801	52,964	24,778	27,034	16,196	31,360	12,365	25.68%
YoY %	-7.86%	113.75%	-8.35%	66.92%	-48.35%	153.62%	-	-
Horiz. %	394.67%	428.34%	200.39%	218.63%	130.98%	253.62%	100.00%	-
PBT	16,949	13,415	3,472	4,327	-1,592	1,457	-4,515	-
YoY %	26.34%	286.38%	-19.76%	371.80%	-209.27%	132.27%	-	-
Horiz. %	-375.39%	-297.12%	-76.90%	-95.84%	35.26%	-32.27%	100.00%	-
Tax	-5,413	-4,782	-839	-834	2,825	500	517	-
YoY %	-13.20%	-469.96%	-0.60%	-129.52%	465.00%	-3.29%	-	-
Horiz. %	-1,047.00%	-924.95%	-162.28%	-161.32%	546.42%	96.71%	100.00%	-
NP	11,536	8,633	2,633	3,493	1,233	1,957	-3,998	-
YoY %	33.63%	227.88%	-24.62%	183.29%	-37.00%	148.95%	-	-
Horiz. %	-288.54%	-215.93%	-65.86%	-87.37%	-30.84%	-48.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,514	8,633	2,633	3,493	1,233	1,967	-3,998	-
YoY %	33.37%	227.88%	-24.62%	183.29%	-37.32%	149.20%	-	-
Horiz. %	-287.99%	-215.93%	-65.86%	-87.37%	-30.84%	-49.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.94%	35.65%	24.16%	19.27%	-	-34.32%	-	-
YoY %	-10.41%	47.56%	25.38%	0.00%	-	0.00%	-	-
Horiz. %	-93.07%	-103.88%	-70.40%	-56.15%	-	100.00%	-	-
Total Cost	37,265	44,331	22,145	23,541	14,963	29,403	16,363	14.68%
YoY %	-15.94%	100.19%	-5.93%	57.33%	-49.11%	79.69%	-	-
Horiz. %	227.74%	270.92%	135.34%	143.87%	91.44%	179.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	289,085	264,426	242,665	229,022	219,474	215,629	164,395	9.85%
YoY %	9.33%	8.97%	5.96%	4.35%	1.78%	31.17%	-	-
Horiz. %	175.85%	160.85%	147.61%	139.31%	133.50%	131.17%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	3,294	2,883	2,063	1,235	1,233	1,234	821	26.02%
YoY %	14.26%	39.75%	67.04%	0.16%	-0.08%	50.30%	-	-
Horiz. %	401.22%	351.16%	251.28%	150.43%	150.18%	150.30%	100.00%	-
Div Payout %	28.61%	33.40%	78.37%	35.38%	100.00%	62.76%	0.00%	-
YoY %	-14.34%	-57.38%	121.51%	-64.62%	59.34%	0.00%	-	-
Horiz. %	45.59%	53.22%	124.87%	56.37%	159.34%	100.00%	-	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	289,085	264,426	242,665	229,022	219,474	215,629	164,395	9.85%
YoY %	9.33%	8.97%	5.96%	4.35%	1.78%	31.17%	-	-
Horiz. %	175.85%	160.85%	147.61%	139.31%	133.50%	131.17%	100.00%	-
NOSH	82,360	82,375	82,539	82,382	82,200	82,301	82,197	0.03%
YoY %	-0.02%	-0.20%	0.19%	0.22%	-0.12%	0.13%	-	-
Horiz. %	100.20%	100.22%	100.42%	100.23%	100.00%	100.13%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	23.64%	16.30%	10.63%	12.92%	7.61%	6.24%	-32.33%	-
YoY %	45.03%	53.34%	-17.72%	69.78%	21.96%	119.30%	-	-
Horiz. %	-73.12%	-50.42%	-32.88%	-39.96%	-23.54%	-19.30%	100.00%	-
ROE	3.98%	3.26%	1.09%	1.53%	0.56%	0.91%	-2.43%	-
YoY %	22.09%	199.08%	-28.76%	173.21%	-38.46%	137.45%	-	-
Horiz. %	-163.79%	-134.16%	-44.86%	-62.96%	-23.05%	-37.45%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	59.25	64.30	30.02	32.82	19.70	38.10	15.04	25.64%
YoY %	-7.85%	114.19%	-8.53%	66.60%	-48.29%	153.32%	-	-
Horiz. %	393.95%	427.53%	199.60%	218.22%	130.98%	253.32%	100.00%	-
EPS	13.98	10.48	3.19	4.24	1.50	2.39	-4.85	-
YoY %	33.40%	228.53%	-24.76%	182.67%	-37.24%	149.28%	-	-
Horiz. %	-288.25%	-216.08%	-65.77%	-87.42%	-30.93%	-49.28%	100.00%	-
DPS	4.00	3.50	2.50	1.50	1.50	1.50	1.00	25.96%
YoY %	14.29%	40.00%	66.67%	0.00%	0.00%	50.00%	-	-
Horiz. %	400.00%	350.00%	250.00%	150.00%	150.00%	150.00%	100.00%	-
NAPS	3.51	3.21	2.94	2.78	2.67	2.62	2.00	9.81%
YoY %	9.35%	9.18%	5.76%	4.12%	1.91%	31.00%	-	-
Horiz. %	175.50%	160.50%	147.00%	139.00%	133.50%	131.00%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 82,382
RPS	18.55	20.14	9.42	10.28	6.16	11.92	4.70	25.68%
YoY %	-7.89%	113.80%	-8.37%	66.88%	-48.32%	153.62%	-	-
Horiz. %	394.68%	428.51%	200.43%	218.72%	131.06%	253.62%	100.00%	-
EPS	4.38	3.28	1.00	1.33	0.47	0.75	-1.52	-
YoY %	33.54%	228.00%	-24.81%	182.98%	-37.33%	149.34%	-	-
Horiz. %	-288.16%	-215.79%	-65.79%	-87.50%	-30.92%	-49.34%	100.00%	-
DPS	1.25	1.10	0.78	0.47	0.47	0.47	0.31	26.13%
YoY %	13.64%	41.03%	65.96%	0.00%	0.00%	51.61%	-	-
Horiz. %	403.23%	354.84%	251.61%	151.61%	151.61%	151.61%	100.00%	-
NAPS	1.099	1.0053	0.9225	0.8707	0.8344	0.8197	0.625	9.85%
YoY %	9.32%	8.98%	5.95%	4.35%	1.79%	31.15%	-	-
Horiz. %	175.84%	160.85%	147.60%	139.31%	133.50%	131.15%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	1.07	0.91	0.62	0.52	0.43	0.68	0.61	-
P/RPS	1.81	1.42	2.07	1.58	2.18	1.78	4.06	-12.58%
YoY %	27.46%	-31.40%	31.01%	-27.52%	22.47%	-56.16%	-	-
Horiz. %	44.58%	34.98%	50.99%	38.92%	53.69%	43.84%	100.00%	-
P/EPS	7.65	8.68	19.44	12.26	28.67	28.45	-12.54	-
YoY %	-11.87%	-55.35%	58.56%	-57.24%	0.77%	326.87%	-	-
Horiz. %	-61.00%	-69.22%	-155.02%	-97.77%	-228.63%	-226.87%	100.00%	-
EY	13.07	11.52	5.15	8.15	3.49	3.51	-7.97	-
YoY %	13.45%	123.69%	-36.81%	133.52%	-0.57%	144.04%	-	-
Horiz. %	-163.99%	-144.54%	-64.62%	-102.26%	-43.79%	-44.04%	100.00%	-
DY	3.74	3.85	4.03	2.88	3.49	2.21	1.64	14.71%
YoY %	-2.86%	-4.47%	39.93%	-17.48%	57.92%	34.76%	-	-
Horiz. %	228.05%	234.76%	245.73%	175.61%	212.80%	134.76%	100.00%	-
P/NAPS	0.30	0.28	0.21	0.19	0.16	0.26	0.31	-0.54%
YoY %	7.14%	33.33%	10.53%	18.75%	-38.46%	-16.13%	-	-
Horiz. %	96.77%	90.32%	67.74%	61.29%	51.61%	83.87%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	23/05/13	28/05/12	24/05/11	27/05/10	21/05/09	22/05/08	24/05/07	-
Price	1.57	0.82	0.90	0.58	0.50	0.57	0.60	-
P/RPS	2.65	1.28	3.00	1.77	2.54	1.50	3.99	-6.58%
YoY %	107.03%	-57.33%	69.49%	-30.31%	69.33%	-62.41%	-	-
Horiz. %	66.42%	32.08%	75.19%	44.36%	63.66%	37.59%	100.00%	-
P/EPS	11.23	7.82	28.21	13.68	33.33	23.85	-12.34	-
YoY %	43.61%	-72.28%	106.21%	-58.96%	39.75%	293.27%	-	-
Horiz. %	-91.00%	-63.37%	-228.61%	-110.86%	-270.10%	-193.27%	100.00%	-
EY	8.90	12.78	3.54	7.31	3.00	4.19	-8.11	-
YoY %	-30.36%	261.02%	-51.57%	143.67%	-28.40%	151.66%	-	-
Horiz. %	-109.74%	-157.58%	-43.65%	-90.14%	-36.99%	-51.66%	100.00%	-
DY	2.55	4.27	2.78	2.59	3.00	2.63	1.67	7.30%
YoY %	-40.28%	53.60%	7.34%	-13.67%	14.07%	57.49%	-	-
Horiz. %	152.69%	255.69%	166.47%	155.09%	179.64%	157.49%	100.00%	-
P/NAPS	0.45	0.26	0.31	0.21	0.19	0.22	0.30	6.98%
YoY %	73.08%	-16.13%	47.62%	10.53%	-13.64%	-26.67%	-	-
Horiz. %	150.00%	86.67%	103.33%	70.00%	63.33%	73.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos