[SBCCORP] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -43.77%
YoY- 113.55%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 103,379 76,345 48,310 22,222 77,771 61,575 45,442 73.06%
PBT 13,118 8,791 5,745 3,765 5,088 6,680 4,511 103.86%
Tax -3,315 -2,481 -1,454 -963 -100 -2,925 -1,681 57.32%
NP 9,803 6,310 4,291 2,802 4,988 3,755 2,830 129.10%
-
NP to SH 9,812 6,319 4,296 2,806 4,990 3,757 2,832 129.14%
-
Tax Rate 25.27% 28.22% 25.31% 25.58% 1.97% 43.79% 37.26% -
Total Cost 93,576 70,035 44,019 19,420 72,783 57,820 42,612 69.02%
-
Net Worth 229,221 225,737 224,282 222,829 220,219 219,158 218,986 3.09%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 1,236 - - - 1,237 - - -
Div Payout % 12.61% - - - 24.79% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 229,221 225,737 224,282 222,829 220,219 219,158 218,986 3.09%
NOSH 82,453 82,385 82,456 82,529 82,479 82,390 82,325 0.10%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.48% 8.27% 8.88% 12.61% 6.41% 6.10% 6.23% -
ROE 4.28% 2.80% 1.92% 1.26% 2.27% 1.71% 1.29% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 125.38 92.67 58.59 26.93 94.29 74.74 55.20 72.87%
EPS 11.90 7.67 5.21 3.40 6.05 4.56 3.44 128.90%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 2.78 2.74 2.72 2.70 2.67 2.66 2.66 2.98%
Adjusted Per Share Value based on latest NOSH - 82,529
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 39.30 29.02 18.37 8.45 29.57 23.41 17.28 73.02%
EPS 3.73 2.40 1.63 1.07 1.90 1.43 1.08 128.65%
DPS 0.47 0.00 0.00 0.00 0.47 0.00 0.00 -
NAPS 0.8714 0.8582 0.8526 0.8471 0.8372 0.8332 0.8325 3.09%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.52 0.55 0.60 0.55 0.43 0.50 0.40 -
P/RPS 0.41 0.59 1.02 2.04 0.46 0.67 0.72 -31.32%
P/EPS 4.37 7.17 11.52 16.18 7.11 10.96 11.63 -47.95%
EY 22.88 13.95 8.68 6.18 14.07 9.12 8.60 92.11%
DY 2.88 0.00 0.00 0.00 3.49 0.00 0.00 -
P/NAPS 0.19 0.20 0.22 0.20 0.16 0.19 0.15 17.08%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 09/02/10 18/11/09 26/08/09 21/05/09 17/02/09 18/11/08 -
Price 0.58 0.60 0.60 0.50 0.50 0.50 0.62 -
P/RPS 0.46 0.65 1.02 1.86 0.53 0.67 1.12 -44.77%
P/EPS 4.87 7.82 11.52 14.71 8.26 10.96 18.02 -58.23%
EY 20.52 12.78 8.68 6.80 12.10 9.12 5.55 139.29%
DY 2.59 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.22 0.19 0.19 0.19 0.23 -5.88%

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