[SBCCORP] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
05-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -77.84%
YoY- 127.41%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 152,985 100,021 68,585 33,094 113,811 89,033 34,229 171.08%
PBT 35,657 22,242 15,893 4,774 17,910 14,438 5,367 253.00%
Tax -11,784 -7,002 -4,623 -1,870 -4,807 -3,968 -1,704 262.55%
NP 23,873 15,240 11,270 2,904 13,103 10,470 3,663 248.51%
-
NP to SH 23,873 15,240 11,270 2,904 13,103 10,470 3,663 248.51%
-
Tax Rate 33.05% 31.48% 29.09% 39.17% 26.84% 27.48% 31.75% -
Total Cost 129,112 84,781 57,315 30,190 100,708 78,563 30,566 161.07%
-
Net Worth 264,431 256,196 253,100 245,025 242,434 238,254 232,649 8.90%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 2,883 - - - 2,061 - - -
Div Payout % 12.08% - - - 15.73% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 264,431 256,196 253,100 245,025 242,434 238,254 232,649 8.90%
NOSH 82,377 82,378 82,443 82,500 82,460 82,440 82,499 -0.09%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 15.60% 15.24% 16.43% 8.78% 11.51% 11.76% 10.70% -
ROE 9.03% 5.95% 4.45% 1.19% 5.40% 4.39% 1.57% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 185.71 121.42 83.19 40.11 138.02 108.00 41.49 171.35%
EPS 28.98 18.50 13.67 3.52 15.89 12.70 4.44 248.85%
DPS 3.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 3.21 3.11 3.07 2.97 2.94 2.89 2.82 9.01%
Adjusted Per Share Value based on latest NOSH - 82,500
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 59.27 38.75 26.57 12.82 44.09 34.49 13.26 171.10%
EPS 9.25 5.90 4.37 1.13 5.08 4.06 1.42 248.39%
DPS 1.12 0.00 0.00 0.00 0.80 0.00 0.00 -
NAPS 1.0244 0.9925 0.9805 0.9492 0.9392 0.923 0.9013 8.90%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.91 0.87 0.88 0.92 0.62 0.60 0.60 -
P/RPS 0.49 0.72 1.06 2.29 0.45 0.56 1.45 -51.45%
P/EPS 3.14 4.70 6.44 26.14 3.90 4.72 13.51 -62.16%
EY 31.85 21.26 15.53 3.83 25.63 21.17 7.40 164.36%
DY 3.85 0.00 0.00 0.00 4.03 0.00 0.00 -
P/NAPS 0.28 0.28 0.29 0.31 0.21 0.21 0.21 21.12%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 14/02/12 15/11/11 05/08/11 24/05/11 17/02/11 15/11/10 -
Price 0.82 1.02 0.91 1.01 0.90 0.58 0.56 -
P/RPS 0.44 0.84 1.09 2.52 0.65 0.54 1.35 -52.60%
P/EPS 2.83 5.51 6.66 28.69 5.66 4.57 12.61 -63.03%
EY 35.34 18.14 15.02 3.49 17.66 21.90 7.93 170.56%
DY 4.27 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 0.26 0.33 0.30 0.34 0.31 0.20 0.20 19.09%

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