[SBCCORP] QoQ TTM 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- 12.42%
YoY- 77.92%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 152,985 124,799 148,167 133,257 113,811 116,067 89,298 43.12%
PBT 35,657 25,714 28,436 21,091 17,910 18,765 12,740 98.47%
Tax -11,784 -7,841 -7,726 -6,361 -4,807 -4,802 -3,565 121.73%
NP 23,873 17,873 20,710 14,730 13,103 13,963 9,175 89.06%
-
NP to SH 23,873 17,873 20,710 14,730 13,103 13,963 9,175 89.06%
-
Tax Rate 33.05% 30.49% 27.17% 30.16% 26.84% 25.59% 27.98% -
Total Cost 129,112 106,926 127,457 118,527 100,708 102,104 80,123 37.40%
-
Net Worth 264,426 256,155 253,040 245,025 242,665 238,162 232,820 8.84%
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 2,063 2,063 2,063 2,063 1,235 1,235 75.88%
Div Payout % 12.08% 11.55% 9.96% 14.01% 15.75% 8.85% 13.47% -
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 264,426 256,155 253,040 245,025 242,665 238,162 232,820 8.84%
NOSH 82,375 82,365 82,423 82,500 82,539 82,409 82,560 -0.14%
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% 14.32% 13.98% 11.05% 11.51% 12.03% 10.27% -
ROE 9.03% 6.98% 8.18% 6.01% 5.40% 5.86% 3.94% -
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 185.72 151.52 179.76 161.52 137.89 140.84 108.16 43.34%
EPS 28.98 21.70 25.13 17.85 15.87 16.94 11.11 89.38%
DPS 3.50 2.50 2.50 2.50 2.50 1.50 1.50 75.83%
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 48.35 57.40 51.62 44.09 44.96 34.59 43.14%
EPS 9.25 6.92 8.02 5.71 5.08 5.41 3.55 89.24%
DPS 1.12 0.80 0.80 0.80 0.80 0.48 0.48 75.83%
NAPS 1.0244 0.9924 0.9803 0.9492 0.9401 0.9226 0.902 8.84%
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 0.57 0.49 0.57 0.45 0.43 0.55 -7.40%
P/EPS 3.14 4.01 3.50 5.15 3.91 3.54 5.40 -30.31%
EY 31.85 24.94 28.55 19.41 25.60 28.24 18.52 43.49%
DY 3.85 2.87 2.84 2.72 4.03 2.50 2.50 33.32%
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 0.67 0.51 0.63 0.65 0.41 0.52 -10.53%
P/EPS 2.83 4.70 3.62 5.66 5.67 3.42 5.04 -31.91%
EY 35.34 21.27 27.61 17.68 17.64 29.21 19.84 46.89%
DY 4.27 2.45 2.75 2.48 2.78 2.59 2.68 36.37%
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