[SBCCORP] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
05-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -5.31%
YoY- 33.58%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 189,791 114,805 159,698 131,453 124,799 116,067 92,541 12.71%
PBT 25,264 33,093 50,147 34,467 25,714 18,765 7,199 23.26%
Tax -7,140 -7,442 -15,109 -10,720 -7,841 -4,802 344 -
NP 18,124 25,651 35,038 23,747 17,873 13,963 7,543 15.72%
-
NP to SH 18,238 25,853 35,053 23,874 17,873 13,963 7,548 15.83%
-
Tax Rate 28.26% 22.49% 30.13% 31.10% 30.49% 25.59% -4.78% -
Total Cost 171,667 89,154 124,660 107,706 106,926 102,104 84,998 12.42%
-
Net Worth 388,739 150,823 358,423 277,182 256,155 238,162 226,245 9.43%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,751 7,437 3,294 2,883 2,063 1,235 1,233 20.36%
Div Payout % 20.57% 28.77% 9.40% 12.08% 11.55% 8.85% 16.34% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 388,739 150,823 358,423 277,182 256,155 238,162 226,245 9.43%
NOSH 235,600 94,857 92,139 82,249 82,365 82,409 82,571 19.08%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.55% 22.34% 21.94% 18.07% 14.32% 12.03% 8.15% -
ROE 4.69% 17.14% 9.78% 8.61% 6.98% 5.86% 3.34% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 80.56 121.03 173.32 159.82 151.52 140.84 112.07 -5.35%
EPS 7.74 27.25 38.04 29.03 21.70 16.94 9.14 -2.73%
DPS 1.60 7.84 3.58 3.50 2.50 1.50 1.50 1.08%
NAPS 1.65 1.59 3.89 3.37 3.11 2.89 2.74 -8.10%
Adjusted Per Share Value based on latest NOSH - 82,249
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 73.53 44.48 61.87 50.93 48.35 44.96 35.85 12.71%
EPS 7.07 10.02 13.58 9.25 6.92 5.41 2.92 15.87%
DPS 1.45 2.88 1.28 1.12 0.80 0.48 0.48 20.22%
NAPS 1.506 0.5843 1.3885 1.0738 0.9924 0.9226 0.8765 9.43%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.775 0.90 1.20 1.03 0.87 0.60 0.55 -
P/RPS 0.96 0.74 0.69 0.64 0.57 0.43 0.49 11.85%
P/EPS 10.01 3.30 3.15 3.55 4.01 3.54 6.02 8.84%
EY 9.99 30.28 31.70 28.18 24.94 28.24 16.62 -8.13%
DY 2.06 8.71 2.98 3.40 2.87 2.50 2.73 -4.58%
P/NAPS 0.47 0.57 0.31 0.31 0.28 0.21 0.20 15.29%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 19/02/16 12/02/15 18/02/14 05/02/13 14/02/12 17/02/11 09/02/10 -
Price 0.735 0.98 1.49 1.08 1.02 0.58 0.60 -
P/RPS 0.91 0.81 0.86 0.68 0.67 0.41 0.54 9.08%
P/EPS 9.49 3.60 3.92 3.72 4.70 3.42 6.56 6.34%
EY 10.53 27.81 25.53 26.88 21.27 29.21 15.24 -5.97%
DY 2.18 8.00 2.40 3.24 2.45 2.59 2.50 -2.25%
P/NAPS 0.45 0.62 0.38 0.32 0.33 0.20 0.22 12.66%

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