[SBCCORP] YoY TTM Result on 31-Mar-2012 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 33.57%
YoY- 82.19%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 149,332 137,092 127,290 152,985 113,811 103,379 77,771 11.48%
PBT 23,969 47,423 38,001 35,657 17,910 13,118 5,088 29.45%
Tax -5,638 -11,725 -11,351 -11,784 -4,807 -3,315 -100 95.75%
NP 18,331 35,698 26,650 23,873 13,103 9,803 4,988 24.21%
-
NP to SH 18,501 35,815 26,755 23,873 13,103 9,808 4,991 24.39%
-
Tax Rate 23.52% 24.72% 29.87% 33.05% 26.84% 25.27% 1.97% -
Total Cost 131,001 101,394 100,640 129,112 100,708 93,576 72,783 10.28%
-
Net Worth 377,506 541,772 289,085 264,426 242,665 229,022 219,474 9.45%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 3,751 7,437 3,294 2,883 2,063 1,235 1,233 20.36%
Div Payout % 20.28% 20.77% 12.31% 12.08% 15.75% 12.60% 24.70% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 377,506 541,772 289,085 264,426 242,665 229,022 219,474 9.45%
NOSH 234,476 156,581 82,360 82,375 82,539 82,382 82,200 19.07%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 12.28% 26.04% 20.94% 15.60% 11.51% 9.48% 6.41% -
ROE 4.90% 6.61% 9.26% 9.03% 5.40% 4.28% 2.27% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 63.69 87.55 154.55 185.72 137.89 125.49 94.61 -6.37%
EPS 7.89 22.87 32.49 28.98 15.87 11.91 6.07 4.46%
DPS 1.60 4.75 4.00 3.50 2.50 1.50 1.50 1.08%
NAPS 1.61 3.46 3.51 3.21 2.94 2.78 2.67 -8.08%
Adjusted Per Share Value based on latest NOSH - 82,375
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 56.77 52.12 48.39 58.16 43.27 39.30 29.57 11.47%
EPS 7.03 13.62 10.17 9.08 4.98 3.73 1.90 24.35%
DPS 1.43 2.83 1.25 1.10 0.78 0.47 0.47 20.36%
NAPS 1.4351 2.0596 1.099 1.0053 0.9225 0.8707 0.8344 9.45%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.895 1.80 1.07 0.91 0.62 0.52 0.43 -
P/RPS 1.41 2.06 0.69 0.49 0.45 0.41 0.45 20.95%
P/EPS 11.34 7.87 3.29 3.14 3.91 4.37 7.08 8.16%
EY 8.82 12.71 30.36 31.85 25.60 22.90 14.12 -7.53%
DY 1.79 2.64 3.74 3.85 4.03 2.88 3.49 -10.52%
P/NAPS 0.56 0.52 0.30 0.28 0.21 0.19 0.16 23.20%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 27/05/14 23/05/13 28/05/12 24/05/11 27/05/10 21/05/09 -
Price 0.995 2.12 1.57 0.82 0.90 0.58 0.50 -
P/RPS 1.56 2.42 1.02 0.44 0.65 0.46 0.53 19.70%
P/EPS 12.61 9.27 4.83 2.83 5.67 4.87 8.23 7.36%
EY 7.93 10.79 20.69 35.34 17.64 20.53 12.14 -6.84%
DY 1.61 2.24 2.55 4.27 2.78 2.59 3.00 -9.84%
P/NAPS 0.62 0.61 0.45 0.26 0.31 0.21 0.19 21.77%

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