[SBCCORP] YoY TTM Result on 31-Mar-2011 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -6.16%
YoY- 33.6%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 137,092 127,290 152,985 113,811 103,379 77,771 107,055 4.20%
PBT 47,423 38,001 35,657 17,910 13,118 5,088 4,494 48.07%
Tax -11,725 -11,351 -11,784 -4,807 -3,315 -100 -991 50.92%
NP 35,698 26,650 23,873 13,103 9,803 4,988 3,503 47.21%
-
NP to SH 35,815 26,755 23,873 13,103 9,808 4,991 3,513 47.22%
-
Tax Rate 24.72% 29.87% 33.05% 26.84% 25.27% 1.97% 22.05% -
Total Cost 101,394 100,640 129,112 100,708 93,576 72,783 103,552 -0.35%
-
Net Worth 541,772 289,085 264,426 242,665 229,022 219,474 215,629 16.58%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 7,437 3,294 2,883 2,063 1,235 1,233 1,234 34.88%
Div Payout % 20.77% 12.31% 12.08% 15.75% 12.60% 24.70% 35.14% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 541,772 289,085 264,426 242,665 229,022 219,474 215,629 16.58%
NOSH 156,581 82,360 82,375 82,539 82,382 82,200 82,301 11.31%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 26.04% 20.94% 15.60% 11.51% 9.48% 6.41% 3.27% -
ROE 6.61% 9.26% 9.03% 5.40% 4.28% 2.27% 1.63% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 87.55 154.55 185.72 137.89 125.49 94.61 130.08 -6.38%
EPS 22.87 32.49 28.98 15.87 11.91 6.07 4.27 32.25%
DPS 4.75 4.00 3.50 2.50 1.50 1.50 1.50 21.17%
NAPS 3.46 3.51 3.21 2.94 2.78 2.67 2.62 4.74%
Adjusted Per Share Value based on latest NOSH - 82,539
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 52.12 48.39 58.16 43.27 39.30 29.57 40.70 4.20%
EPS 13.62 10.17 9.08 4.98 3.73 1.90 1.34 47.15%
DPS 2.83 1.25 1.10 0.78 0.47 0.47 0.47 34.86%
NAPS 2.0596 1.099 1.0053 0.9225 0.8707 0.8344 0.8197 16.58%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.80 1.07 0.91 0.62 0.52 0.43 0.68 -
P/RPS 2.06 0.69 0.49 0.45 0.41 0.45 0.52 25.77%
P/EPS 7.87 3.29 3.14 3.91 4.37 7.08 15.93 -11.08%
EY 12.71 30.36 31.85 25.60 22.90 14.12 6.28 12.46%
DY 2.64 3.74 3.85 4.03 2.88 3.49 2.21 3.00%
P/NAPS 0.52 0.30 0.28 0.21 0.19 0.16 0.26 12.24%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 23/05/13 28/05/12 24/05/11 27/05/10 21/05/09 22/05/08 -
Price 2.12 1.57 0.82 0.90 0.58 0.50 0.57 -
P/RPS 2.42 1.02 0.44 0.65 0.46 0.53 0.44 32.84%
P/EPS 9.27 4.83 2.83 5.67 4.87 8.23 13.35 -5.89%
EY 10.79 20.69 35.34 17.64 20.53 12.14 7.49 6.27%
DY 2.24 2.55 4.27 2.78 2.59 3.00 2.63 -2.63%
P/NAPS 0.61 0.45 0.26 0.31 0.21 0.19 0.22 18.51%

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