[SBCCORP] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 43.42%
YoY- -14.73%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 132,376 113,811 118,710 68,458 54,592 103,379 101,793 19.19%
PBT 19,096 17,910 19,250 10,734 6,372 13,118 11,721 38.58%
Tax -7,480 -4,807 -5,290 -3,408 -1,264 -3,315 -3,308 72.53%
NP 11,616 13,103 13,960 7,326 5,108 9,803 8,413 24.06%
-
NP to SH 11,616 13,103 13,960 7,326 5,108 9,812 8,425 23.95%
-
Tax Rate 39.17% 26.84% 27.48% 31.75% 19.84% 25.27% 28.22% -
Total Cost 120,760 100,708 104,750 61,132 49,484 93,576 93,380 18.75%
-
Net Worth 245,025 242,434 238,254 232,649 229,860 229,221 225,737 5.63%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 2,061 - - - 1,236 - -
Div Payout % - 15.73% - - - 12.61% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 245,025 242,434 238,254 232,649 229,860 229,221 225,737 5.63%
NOSH 82,500 82,460 82,440 82,499 82,387 82,453 82,385 0.09%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.78% 11.51% 11.76% 10.70% 9.36% 9.48% 8.27% -
ROE 4.74% 5.40% 5.86% 3.15% 2.22% 4.28% 3.73% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 160.46 138.02 143.99 82.98 66.26 125.38 123.56 19.08%
EPS 14.08 15.89 16.93 8.88 6.20 11.90 10.23 23.80%
DPS 0.00 2.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 2.97 2.94 2.89 2.82 2.79 2.78 2.74 5.53%
Adjusted Per Share Value based on latest NOSH - 82,560
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 50.32 43.27 45.13 26.03 20.75 39.30 38.70 19.18%
EPS 4.42 4.98 5.31 2.79 1.94 3.73 3.20 24.09%
DPS 0.00 0.78 0.00 0.00 0.00 0.47 0.00 -
NAPS 0.9315 0.9217 0.9058 0.8845 0.8738 0.8714 0.8582 5.63%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.92 0.62 0.60 0.60 0.59 0.52 0.55 -
P/RPS 0.57 0.45 0.42 0.72 0.89 0.41 0.45 17.11%
P/EPS 6.53 3.90 3.54 6.76 9.52 4.37 5.38 13.82%
EY 15.30 25.63 28.22 14.80 10.51 22.88 18.59 -12.20%
DY 0.00 4.03 0.00 0.00 0.00 2.88 0.00 -
P/NAPS 0.31 0.21 0.21 0.21 0.21 0.19 0.20 34.04%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 05/08/11 24/05/11 17/02/11 15/11/10 23/07/10 27/05/10 09/02/10 -
Price 1.01 0.90 0.58 0.56 0.61 0.58 0.60 -
P/RPS 0.63 0.65 0.40 0.67 0.92 0.46 0.49 18.29%
P/EPS 7.17 5.66 3.43 6.31 9.84 4.87 5.87 14.30%
EY 13.94 17.66 29.20 15.86 10.16 20.52 17.04 -12.56%
DY 0.00 2.78 0.00 0.00 0.00 2.59 0.00 -
P/NAPS 0.34 0.31 0.20 0.20 0.22 0.21 0.22 33.77%

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