[SBCCORP] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 16.46%
YoY- 96.63%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 118,710 68,458 54,592 103,379 101,793 96,620 88,888 21.20%
PBT 19,250 10,734 6,372 13,118 11,721 11,490 15,060 17.72%
Tax -5,290 -3,408 -1,264 -3,315 -3,308 -2,908 -3,852 23.47%
NP 13,960 7,326 5,108 9,803 8,413 8,582 11,208 15.71%
-
NP to SH 13,960 7,326 5,108 9,812 8,425 8,592 11,224 15.60%
-
Tax Rate 27.48% 31.75% 19.84% 25.27% 28.22% 25.31% 25.58% -
Total Cost 104,750 61,132 49,484 93,576 93,380 88,038 77,680 21.99%
-
Net Worth 238,254 232,649 229,860 229,221 225,737 224,282 222,829 4.55%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 1,236 - - - -
Div Payout % - - - 12.61% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 238,254 232,649 229,860 229,221 225,737 224,282 222,829 4.55%
NOSH 82,440 82,499 82,387 82,453 82,385 82,456 82,529 -0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.76% 10.70% 9.36% 9.48% 8.27% 8.88% 12.61% -
ROE 5.86% 3.15% 2.22% 4.28% 3.73% 3.83% 5.04% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 143.99 82.98 66.26 125.38 123.56 117.18 107.70 21.29%
EPS 16.93 8.88 6.20 11.90 10.23 10.42 13.60 15.67%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 2.89 2.82 2.79 2.78 2.74 2.72 2.70 4.62%
Adjusted Per Share Value based on latest NOSH - 82,382
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 45.99 26.52 21.15 40.05 39.44 37.43 34.44 21.20%
EPS 5.41 2.84 1.98 3.80 3.26 3.33 4.35 15.60%
DPS 0.00 0.00 0.00 0.48 0.00 0.00 0.00 -
NAPS 0.923 0.9013 0.8905 0.888 0.8745 0.8689 0.8632 4.55%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.60 0.60 0.59 0.52 0.55 0.60 0.55 -
P/RPS 0.42 0.72 0.89 0.41 0.45 0.51 0.51 -12.10%
P/EPS 3.54 6.76 9.52 4.37 5.38 5.76 4.04 -8.40%
EY 28.22 14.80 10.51 22.88 18.59 17.37 24.73 9.17%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.21 0.19 0.20 0.22 0.20 3.29%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/02/11 15/11/10 23/07/10 27/05/10 09/02/10 18/11/09 26/08/09 -
Price 0.58 0.56 0.61 0.58 0.60 0.60 0.50 -
P/RPS 0.40 0.67 0.92 0.46 0.49 0.51 0.46 -8.87%
P/EPS 3.43 6.31 9.84 4.87 5.87 5.76 3.68 -4.56%
EY 29.20 15.86 10.16 20.52 17.04 17.37 27.20 4.83%
DY 0.00 0.00 0.00 2.59 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.22 0.21 0.22 0.22 0.19 3.46%

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