[SBCCORP] YoY Quarter Result on 31-Mar-2012 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 117.46%
YoY- 227.88%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 60,722 26,195 48,801 52,964 24,778 27,034 16,196 24.62%
PBT 5,101 14,225 16,949 13,415 3,472 4,327 -1,592 -
Tax -225 -2,029 -5,413 -4,782 -839 -834 2,825 -
NP 4,876 12,196 11,536 8,633 2,633 3,493 1,233 25.73%
-
NP to SH 4,924 12,276 11,514 8,633 2,633 3,493 1,233 25.94%
-
Tax Rate 4.41% 14.26% 31.94% 35.65% 24.16% 19.27% - -
Total Cost 55,846 13,999 37,265 44,331 22,145 23,541 14,963 24.53%
-
Net Worth 377,506 541,772 289,085 264,426 242,665 229,022 219,474 9.45%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 3,751 7,437 3,294 2,883 2,063 1,235 1,233 20.36%
Div Payout % 76.19% 60.59% 28.61% 33.40% 78.37% 35.38% 100.00% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 377,506 541,772 289,085 264,426 242,665 229,022 219,474 9.45%
NOSH 234,476 156,581 82,360 82,375 82,539 82,382 82,200 19.07%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 8.03% 46.56% 23.64% 16.30% 10.63% 12.92% 7.61% -
ROE 1.30% 2.27% 3.98% 3.26% 1.09% 1.53% 0.56% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 25.90 16.73 59.25 64.30 30.02 32.82 19.70 4.66%
EPS 2.10 7.84 13.98 10.48 3.19 4.24 1.50 5.76%
DPS 1.60 4.75 4.00 3.50 2.50 1.50 1.50 1.08%
NAPS 1.61 3.46 3.51 3.21 2.94 2.78 2.67 -8.08%
Adjusted Per Share Value based on latest NOSH - 82,375
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 23.08 9.96 18.55 20.14 9.42 10.28 6.16 24.61%
EPS 1.87 4.67 4.38 3.28 1.00 1.33 0.47 25.86%
DPS 1.43 2.83 1.25 1.10 0.78 0.47 0.47 20.36%
NAPS 1.4351 2.0596 1.099 1.0053 0.9225 0.8707 0.8344 9.45%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.895 1.80 1.07 0.91 0.62 0.52 0.43 -
P/RPS 3.46 10.76 1.81 1.42 2.07 1.58 2.18 7.99%
P/EPS 42.62 22.96 7.65 8.68 19.44 12.26 28.67 6.82%
EY 2.35 4.36 13.07 11.52 5.15 8.15 3.49 -6.37%
DY 1.79 2.64 3.74 3.85 4.03 2.88 3.49 -10.52%
P/NAPS 0.56 0.52 0.30 0.28 0.21 0.19 0.16 23.20%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 27/05/14 23/05/13 28/05/12 24/05/11 27/05/10 21/05/09 -
Price 0.995 2.12 1.57 0.82 0.90 0.58 0.50 -
P/RPS 3.84 12.67 2.65 1.28 3.00 1.77 2.54 7.12%
P/EPS 47.38 27.04 11.23 7.82 28.21 13.68 33.33 6.03%
EY 2.11 3.70 8.90 12.78 3.54 7.31 3.00 -5.69%
DY 1.61 2.24 2.55 4.27 2.78 2.59 3.00 -9.84%
P/NAPS 0.62 0.61 0.45 0.26 0.31 0.21 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