[SBCCORP] YoY TTM Result on 30-Sep-2011 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 40.6%
YoY- 125.72%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 146,275 127,558 145,322 148,167 89,298 80,639 105,690 5.56%
PBT 45,606 37,851 39,180 28,436 12,740 6,322 6,877 37.04%
Tax -15,413 -8,762 -14,018 -7,726 -3,565 127 -1,550 46.61%
NP 30,193 29,089 25,162 20,710 9,175 6,449 5,327 33.50%
-
NP to SH 30,419 29,116 25,212 20,710 9,175 6,454 5,340 33.62%
-
Tax Rate 33.80% 23.15% 35.78% 27.17% 27.98% -2.01% 22.54% -
Total Cost 116,082 98,469 120,160 127,457 80,123 74,190 100,363 2.45%
-
Net Worth 415,206 304,108 276,875 253,040 232,820 223,911 219,450 11.20%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 7,437 3,294 2,883 2,063 1,235 1,233 1,234 34.88%
Div Payout % 24.45% 11.31% 11.44% 9.96% 13.47% 19.10% 23.12% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 415,206 304,108 276,875 253,040 232,820 223,911 219,450 11.20%
NOSH 149,354 82,414 82,403 82,423 82,560 82,320 82,499 10.39%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 20.64% 22.80% 17.31% 13.98% 10.27% 8.00% 5.04% -
ROE 7.33% 9.57% 9.11% 8.18% 3.94% 2.88% 2.43% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 97.94 154.78 176.35 179.76 108.16 97.96 128.11 -4.37%
EPS 20.37 35.33 30.60 25.13 11.11 7.84 6.47 21.05%
DPS 4.98 4.00 3.50 2.50 1.50 1.50 1.50 22.12%
NAPS 2.78 3.69 3.36 3.07 2.82 2.72 2.66 0.73%
Adjusted Per Share Value based on latest NOSH - 82,423
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 56.67 49.42 56.30 57.40 34.59 31.24 40.94 5.56%
EPS 11.78 11.28 9.77 8.02 3.55 2.50 2.07 33.59%
DPS 2.88 1.28 1.12 0.80 0.48 0.48 0.48 34.78%
NAPS 1.6085 1.1781 1.0726 0.9803 0.902 0.8674 0.8502 11.20%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.19 1.68 1.01 0.88 0.60 0.60 0.40 -
P/RPS 2.24 1.09 0.57 0.49 0.55 0.61 0.31 39.02%
P/EPS 10.75 4.76 3.30 3.50 5.40 7.65 6.18 9.66%
EY 9.30 21.03 30.29 28.55 18.52 13.07 16.18 -8.81%
DY 2.27 2.38 3.47 2.84 2.50 2.50 3.75 -8.02%
P/NAPS 0.79 0.46 0.30 0.29 0.21 0.22 0.15 31.88%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 26/11/13 20/11/12 15/11/11 15/11/10 18/11/09 18/11/08 -
Price 1.26 1.30 1.01 0.91 0.56 0.60 0.62 -
P/RPS 1.29 0.84 0.57 0.51 0.52 0.61 0.48 17.90%
P/EPS 6.19 3.68 3.30 3.62 5.04 7.65 9.58 -7.01%
EY 16.16 27.18 30.29 27.61 19.84 13.07 10.44 7.54%
DY 3.95 3.08 3.47 2.75 2.68 2.50 2.42 8.50%
P/NAPS 0.45 0.35 0.30 0.30 0.20 0.22 0.23 11.83%

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