[SBCCORP] QoQ Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 115.53%
YoY- 181.51%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 22,222 77,771 61,575 45,442 27,064 107,055 75,695 -55.86%
PBT 3,765 5,088 6,680 4,511 1,879 4,487 3,069 14.61%
Tax -963 -100 -2,925 -1,681 -566 -984 -1,523 -26.35%
NP 2,802 4,988 3,755 2,830 1,313 3,503 1,546 48.70%
-
NP to SH 2,806 4,990 3,757 2,832 1,314 3,513 1,546 48.84%
-
Tax Rate 25.58% 1.97% 43.79% 37.26% 30.12% 21.93% 49.63% -
Total Cost 19,420 72,783 57,820 42,612 25,751 103,552 74,149 -59.09%
-
Net Worth 222,829 220,219 219,158 218,986 218,173 216,057 213,808 2.79%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 1,237 - - - 1,236 - -
Div Payout % - 24.79% - - - 35.21% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 222,829 220,219 219,158 218,986 218,173 216,057 213,808 2.79%
NOSH 82,529 82,479 82,390 82,325 82,641 82,464 82,234 0.23%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.61% 6.41% 6.10% 6.23% 4.85% 3.27% 2.04% -
ROE 1.26% 2.27% 1.71% 1.29% 0.60% 1.63% 0.72% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 26.93 94.29 74.74 55.20 32.75 129.82 92.05 -55.96%
EPS 3.40 6.05 4.56 3.44 1.59 4.26 1.88 48.49%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 2.70 2.67 2.66 2.66 2.64 2.62 2.60 2.55%
Adjusted Per Share Value based on latest NOSH - 82,499
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 8.61 30.13 23.85 17.60 10.48 41.47 29.32 -55.85%
EPS 1.09 1.93 1.46 1.10 0.51 1.36 0.60 48.93%
DPS 0.00 0.48 0.00 0.00 0.00 0.48 0.00 -
NAPS 0.8632 0.8531 0.849 0.8484 0.8452 0.837 0.8283 2.79%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.55 0.43 0.50 0.40 0.51 0.68 0.67 -
P/RPS 2.04 0.46 0.67 0.72 1.56 0.52 0.73 98.52%
P/EPS 16.18 7.11 10.96 11.63 32.08 15.96 35.64 -40.95%
EY 6.18 14.07 9.12 8.60 3.12 6.26 2.81 69.19%
DY 0.00 3.49 0.00 0.00 0.00 2.21 0.00 -
P/NAPS 0.20 0.16 0.19 0.15 0.19 0.26 0.26 -16.06%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 21/05/09 17/02/09 18/11/08 27/08/08 22/05/08 22/02/08 -
Price 0.50 0.50 0.50 0.62 0.44 0.57 0.55 -
P/RPS 1.86 0.53 0.67 1.12 1.34 0.44 0.60 112.75%
P/EPS 14.71 8.26 10.96 18.02 27.67 13.38 29.26 -36.80%
EY 6.80 12.10 9.12 5.55 3.61 7.47 3.42 58.18%
DY 0.00 3.00 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 0.19 0.19 0.19 0.23 0.17 0.22 0.21 -6.46%

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