[SBCCORP] YoY TTM Result on 30-Jun-2012 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 12.94%
YoY- 83.03%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 156,902 159,993 124,688 148,565 133,257 94,805 72,929 13.61%
PBT 23,641 52,504 36,932 40,125 21,091 10,946 6,974 22.55%
Tax -3,069 -15,480 -9,857 -13,214 -6,361 -2,668 -497 35.42%
NP 20,572 37,024 27,075 26,911 14,730 8,278 6,477 21.23%
-
NP to SH 20,778 37,204 27,096 26,961 14,730 8,279 6,483 21.41%
-
Tax Rate 12.98% 29.48% 26.69% 32.93% 30.16% 24.37% 7.13% -
Total Cost 136,330 122,969 97,613 121,654 118,527 86,527 66,452 12.71%
-
Net Worth 387,285 378,582 295,649 270,340 245,025 229,860 222,829 9.64%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 3,751 7,437 3,294 2,883 2,063 1,235 1,233 20.36%
Div Payout % 18.06% 19.99% 12.16% 10.69% 14.01% 14.93% 19.02% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 387,285 378,582 295,649 270,340 245,025 229,860 222,829 9.64%
NOSH 234,718 136,672 82,353 82,420 82,500 82,387 82,529 19.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 13.11% 23.14% 21.71% 18.11% 11.05% 8.73% 8.88% -
ROE 5.37% 9.83% 9.16% 9.97% 6.01% 3.60% 2.91% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 66.85 117.06 151.41 180.25 161.52 115.07 88.37 -4.54%
EPS 8.85 27.22 32.90 32.71 17.85 10.05 7.86 1.99%
DPS 1.60 5.44 4.00 3.50 2.50 1.50 1.50 1.08%
NAPS 1.65 2.77 3.59 3.28 2.97 2.79 2.70 -7.87%
Adjusted Per Share Value based on latest NOSH - 82,420
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 60.78 61.98 48.30 57.55 51.62 36.73 28.25 13.61%
EPS 8.05 14.41 10.50 10.44 5.71 3.21 2.51 21.42%
DPS 1.45 2.88 1.28 1.12 0.80 0.48 0.48 20.22%
NAPS 1.5004 1.4666 1.1454 1.0473 0.9492 0.8905 0.8632 9.64%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.90 2.20 1.60 0.94 0.92 0.59 0.55 -
P/RPS 1.35 1.88 1.06 0.52 0.57 0.51 0.62 13.84%
P/EPS 10.17 8.08 4.86 2.87 5.15 5.87 7.00 6.42%
EY 9.84 12.37 20.56 34.80 19.41 17.03 14.28 -6.01%
DY 1.78 2.47 2.50 3.72 2.72 2.54 2.73 -6.87%
P/NAPS 0.55 0.79 0.45 0.29 0.31 0.21 0.20 18.35%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 26/08/14 20/08/13 16/08/12 05/08/11 23/07/10 26/08/09 -
Price 0.665 2.14 1.65 1.07 1.01 0.61 0.50 -
P/RPS 0.99 1.83 1.09 0.59 0.63 0.53 0.57 9.63%
P/EPS 7.51 7.86 5.01 3.27 5.66 6.07 6.37 2.78%
EY 13.31 12.72 19.94 30.57 17.68 16.47 15.71 -2.72%
DY 2.40 2.54 2.42 3.27 2.48 2.46 3.00 -3.64%
P/NAPS 0.40 0.77 0.46 0.33 0.34 0.22 0.19 13.20%

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