[SBCCORP] QoQ Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
23-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -47.94%
YoY- -54.49%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 113,811 118,710 68,458 54,592 103,379 101,793 96,620 11.54%
PBT 17,910 19,250 10,734 6,372 13,118 11,721 11,490 34.47%
Tax -4,807 -5,290 -3,408 -1,264 -3,315 -3,308 -2,908 39.84%
NP 13,103 13,960 7,326 5,108 9,803 8,413 8,582 32.62%
-
NP to SH 13,103 13,960 7,326 5,108 9,812 8,425 8,592 32.52%
-
Tax Rate 26.84% 27.48% 31.75% 19.84% 25.27% 28.22% 25.31% -
Total Cost 100,708 104,750 61,132 49,484 93,576 93,380 88,038 9.38%
-
Net Worth 242,434 238,254 232,649 229,860 229,221 225,737 224,282 5.33%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 2,061 - - - 1,236 - - -
Div Payout % 15.73% - - - 12.61% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 242,434 238,254 232,649 229,860 229,221 225,737 224,282 5.33%
NOSH 82,460 82,440 82,499 82,387 82,453 82,385 82,456 0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 11.51% 11.76% 10.70% 9.36% 9.48% 8.27% 8.88% -
ROE 5.40% 5.86% 3.15% 2.22% 4.28% 3.73% 3.83% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 138.02 143.99 82.98 66.26 125.38 123.56 117.18 11.54%
EPS 15.89 16.93 8.88 6.20 11.90 10.23 10.42 32.52%
DPS 2.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 2.94 2.89 2.82 2.79 2.78 2.74 2.72 5.32%
Adjusted Per Share Value based on latest NOSH - 82,387
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 44.09 45.99 26.52 21.15 40.05 39.44 37.43 11.54%
EPS 5.08 5.41 2.84 1.98 3.80 3.26 3.33 32.55%
DPS 0.80 0.00 0.00 0.00 0.48 0.00 0.00 -
NAPS 0.9392 0.923 0.9013 0.8905 0.888 0.8745 0.8689 5.32%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.62 0.60 0.60 0.59 0.52 0.55 0.60 -
P/RPS 0.45 0.42 0.72 0.89 0.41 0.45 0.51 -8.01%
P/EPS 3.90 3.54 6.76 9.52 4.37 5.38 5.76 -22.91%
EY 25.63 28.22 14.80 10.51 22.88 18.59 17.37 29.63%
DY 4.03 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 0.21 0.21 0.21 0.21 0.19 0.20 0.22 -3.05%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 17/02/11 15/11/10 23/07/10 27/05/10 09/02/10 18/11/09 -
Price 0.90 0.58 0.56 0.61 0.58 0.60 0.60 -
P/RPS 0.65 0.40 0.67 0.92 0.46 0.49 0.51 17.56%
P/EPS 5.66 3.43 6.31 9.84 4.87 5.87 5.76 -1.16%
EY 17.66 29.20 15.86 10.16 20.52 17.04 17.37 1.11%
DY 2.78 0.00 0.00 0.00 2.59 0.00 0.00 -
P/NAPS 0.31 0.20 0.20 0.22 0.21 0.22 0.22 25.71%

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