[SBCCORP] YoY Quarter Result on 31-Mar-2013 [#4]

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Quarter Result
Revenue	21,668	60,722	26,195	48,801	52,964	24,778	27,034	-3.61%
YoY %	-64.32%	131.81%	-46.32%	-7.86%	113.75%	-8.35%	-	-
Horiz. %	80.15%	224.61%	96.90%	180.52%	195.92%	91.65%	100.00%	-
PBT	-1,261	5,101	14,225	16,949	13,415	3,472	4,327	-
YoY %	-124.72%	-64.14%	-16.07%	26.34%	286.38%	-19.76%	-	-
Horiz. %	-29.14%	117.89%	328.75%	391.70%	310.03%	80.24%	100.00%	-
Tax	1,591	-225	-2,029	-5,413	-4,782	-839	-834	-
YoY %	807.11%	88.91%	62.52%	-13.20%	-469.96%	-0.60%	-	-
Horiz. %	-190.77%	26.98%	243.29%	649.04%	573.38%	100.60%	100.00%	-
NP	330	4,876	12,196	11,536	8,633	2,633	3,493	-32.48%
YoY %	-93.23%	-60.02%	5.72%	33.63%	227.88%	-24.62%	-	-
Horiz. %	9.45%	139.59%	349.16%	330.26%	247.15%	75.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	360	4,924	12,276	11,514	8,633	2,633	3,493	-31.50%
YoY %	-92.69%	-59.89%	6.62%	33.37%	227.88%	-24.62%	-	-
Horiz. %	10.31%	140.97%	351.45%	329.63%	247.15%	75.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	4.41%	14.26%	31.94%	35.65%	24.16%	19.27%	-
YoY %	-	-69.07%	-55.35%	-10.41%	47.56%	25.38%	-	-
Horiz. %	-	22.89%	74.00%	165.75%	185.00%	125.38%	100.00%	-
Total Cost	21,338	55,846	13,999	37,265	44,331	22,145	23,541	-1.62%
YoY %	-61.79%	298.93%	-62.43%	-15.94%	100.19%	-5.93%	-	-
Horiz. %	90.64%	237.23%	59.47%	158.30%	188.31%	94.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	395,999	377,506	541,772	289,085	264,426	242,665	229,022	9.54%
YoY %	4.90%	-30.32%	87.41%	9.33%	8.97%	5.96%	-	-
Horiz. %	172.91%	164.83%	236.56%	126.23%	115.46%	105.96%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	1,103	3,751	7,437	3,294	2,883	2,063	1,235	-1.86%
YoY %	-70.59%	-49.56%	125.77%	14.26%	39.75%	67.04%	-	-
Horiz. %	89.31%	303.72%	602.19%	266.72%	233.44%	167.04%	100.00%	-
Div Payout %	306.67%	76.19%	60.59%	28.61%	33.40%	78.37%	35.38%	-
YoY %	302.51%	25.75%	111.78%	-14.34%	-57.38%	121.51%	-	-
Horiz. %	866.79%	215.35%	171.25%	80.86%	94.40%	221.51%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	395,999	377,506	541,772	289,085	264,426	242,665	229,022	9.54%
YoY %	4.90%	-30.32%	87.41%	9.33%	8.97%	5.96%	-	-
Horiz. %	172.91%	164.83%	236.56%	126.23%	115.46%	105.96%	100.00%	-
NOSH	239,999	234,476	156,581	82,360	82,375	82,539	82,382	19.48%
YoY %	2.36%	49.75%	90.12%	-0.02%	-0.20%	0.19%	-	-
Horiz. %	291.32%	284.62%	190.07%	99.97%	99.99%	100.19%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	1.52%	8.03%	46.56%	23.64%	16.30%	10.63%	12.92%	-
YoY %	-81.07%	-82.75%	96.95%	45.03%	53.34%	-17.72%	-	-
Horiz. %	11.76%	62.15%	360.37%	182.97%	126.16%	82.28%	100.00%	-
ROE	0.09%	1.30%	2.27%	3.98%	3.26%	1.09%	1.53%	-
YoY %	-93.08%	-42.73%	-42.96%	22.09%	199.08%	-28.76%	-	-
Horiz. %	5.88%	84.97%	148.37%	260.13%	213.07%	71.24%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	9.03	25.90	16.73	59.25	64.30	30.02	32.82	-19.33%
YoY %	-65.14%	54.81%	-71.76%	-7.85%	114.19%	-8.53%	-	-
Horiz. %	27.51%	78.92%	50.98%	180.53%	195.92%	91.47%	100.00%	-
EPS	0.15	2.10	7.84	13.98	10.48	3.19	4.24	-42.67%
YoY %	-92.86%	-73.21%	-43.92%	33.40%	228.53%	-24.76%	-	-
Horiz. %	3.54%	49.53%	184.91%	329.72%	247.17%	75.24%	100.00%	-
DPS	0.46	1.60	4.75	4.00	3.50	2.50	1.50	-17.86%
YoY %	-71.25%	-66.32%	18.75%	14.29%	40.00%	66.67%	-	-
Horiz. %	30.67%	106.67%	316.67%	266.67%	233.33%	166.67%	100.00%	-
NAPS	1.65	1.61	3.46	3.51	3.21	2.94	2.78	-8.32%
YoY %	2.48%	-53.47%	-1.42%	9.35%	9.18%	5.76%	-	-
Horiz. %	59.35%	57.91%	124.46%	126.26%	115.47%	105.76%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 82,360
RPS	8.24	23.08	9.96	18.55	20.14	9.42	10.28	-3.61%
YoY %	-64.30%	131.73%	-46.31%	-7.89%	113.80%	-8.37%	-	-
Horiz. %	80.16%	224.51%	96.89%	180.45%	195.91%	91.63%	100.00%	-
EPS	0.14	1.87	4.67	4.38	3.28	1.00	1.33	-31.26%
YoY %	-92.51%	-59.96%	6.62%	33.54%	228.00%	-24.81%	-	-
Horiz. %	10.53%	140.60%	351.13%	329.32%	246.62%	75.19%	100.00%	-
DPS	0.42	1.43	2.83	1.25	1.10	0.78	0.47	-1.85%
YoY %	-70.63%	-49.47%	126.40%	13.64%	41.03%	65.96%	-	-
Horiz. %	89.36%	304.26%	602.13%	265.96%	234.04%	165.96%	100.00%	-
NAPS	1.5055	1.4351	2.0596	1.099	1.0053	0.9225	0.8707	9.54%
YoY %	4.91%	-30.32%	87.41%	9.32%	8.98%	5.95%	-	-
Horiz. %	172.91%	164.82%	236.55%	126.22%	115.46%	105.95%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	0.71	0.895	1.80	1.07	0.91	0.62	0.52	-
P/RPS	7.86	3.46	10.76	1.81	1.42	2.07	1.58	30.62%
YoY %	127.17%	-67.84%	494.48%	27.46%	-31.40%	31.01%	-	-
Horiz. %	497.47%	218.99%	681.01%	114.56%	89.87%	131.01%	100.00%	-
P/EPS	473.33	42.62	22.96	7.65	8.68	19.44	12.26	83.74%
YoY %	1,010.58%	85.63%	200.13%	-11.87%	-55.35%	58.56%	-	-
Horiz. %	3,860.77%	347.63%	187.28%	62.40%	70.80%	158.56%	100.00%	-
EY	0.21	2.35	4.36	13.07	11.52	5.15	8.15	-45.62%
YoY %	-91.06%	-46.10%	-66.64%	13.45%	123.69%	-36.81%	-	-
Horiz. %	2.58%	28.83%	53.50%	160.37%	141.35%	63.19%	100.00%	-
DY	0.65	1.79	2.64	3.74	3.85	4.03	2.88	-21.95%
YoY %	-63.69%	-32.20%	-29.41%	-2.86%	-4.47%	39.93%	-	-
Horiz. %	22.57%	62.15%	91.67%	129.86%	133.68%	139.93%	100.00%	-
P/NAPS	0.43	0.56	0.52	0.30	0.28	0.21	0.19	14.56%
YoY %	-23.21%	7.69%	73.33%	7.14%	33.33%	10.53%	-	-
Horiz. %	226.32%	294.74%	273.68%	157.89%	147.37%	110.53%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	31/05/16	28/05/15	27/05/14	23/05/13	28/05/12	24/05/11	27/05/10	-
Price	0.70	0.995	2.12	1.57	0.82	0.90	0.58	-
P/RPS	7.75	3.84	12.67	2.65	1.28	3.00	1.77	27.87%
YoY %	101.82%	-69.69%	378.11%	107.03%	-57.33%	69.49%	-	-
Horiz. %	437.85%	216.95%	715.82%	149.72%	72.32%	169.49%	100.00%	-
P/EPS	466.67	47.38	27.04	11.23	7.82	28.21	13.68	79.99%
YoY %	884.95%	75.22%	140.78%	43.61%	-72.28%	106.21%	-	-
Horiz. %	3,411.33%	346.35%	197.66%	82.09%	57.16%	206.21%	100.00%	-
EY	0.21	2.11	3.70	8.90	12.78	3.54	7.31	-44.62%
YoY %	-90.05%	-42.97%	-58.43%	-30.36%	261.02%	-51.57%	-	-
Horiz. %	2.87%	28.86%	50.62%	121.75%	174.83%	48.43%	100.00%	-
DY	0.66	1.61	2.24	2.55	4.27	2.78	2.59	-20.36%
YoY %	-59.01%	-28.12%	-12.16%	-40.28%	53.60%	7.34%	-	-
Horiz. %	25.48%	62.16%	86.49%	98.46%	164.86%	107.34%	100.00%	-
P/NAPS	0.42	0.62	0.61	0.45	0.26	0.31	0.21	12.23%
YoY %	-32.26%	1.64%	35.56%	73.08%	-16.13%	47.62%	-	-
Horiz. %	200.00%	295.24%	290.48%	214.29%	123.81%	147.62%	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