[SBCCORP] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 32.66%
YoY- 143.01%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 48,310 22,222 77,771 61,575 45,442 27,064 107,055 -41.13%
PBT 5,745 3,765 5,088 6,680 4,511 1,879 4,487 17.89%
Tax -1,454 -963 -100 -2,925 -1,681 -566 -984 29.70%
NP 4,291 2,802 4,988 3,755 2,830 1,313 3,503 14.47%
-
NP to SH 4,296 2,806 4,990 3,757 2,832 1,314 3,513 14.34%
-
Tax Rate 25.31% 25.58% 1.97% 43.79% 37.26% 30.12% 21.93% -
Total Cost 44,019 19,420 72,783 57,820 42,612 25,751 103,552 -43.43%
-
Net Worth 224,282 222,829 220,219 219,158 218,986 218,173 216,057 2.51%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 1,237 - - - 1,236 -
Div Payout % - - 24.79% - - - 35.21% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 224,282 222,829 220,219 219,158 218,986 218,173 216,057 2.51%
NOSH 82,456 82,529 82,479 82,390 82,325 82,641 82,464 -0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.88% 12.61% 6.41% 6.10% 6.23% 4.85% 3.27% -
ROE 1.92% 1.26% 2.27% 1.71% 1.29% 0.60% 1.63% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 58.59 26.93 94.29 74.74 55.20 32.75 129.82 -41.13%
EPS 5.21 3.40 6.05 4.56 3.44 1.59 4.26 14.34%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 2.72 2.70 2.67 2.66 2.66 2.64 2.62 2.52%
Adjusted Per Share Value based on latest NOSH - 82,589
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 18.37 8.45 29.57 23.41 17.28 10.29 40.70 -41.13%
EPS 1.63 1.07 1.90 1.43 1.08 0.50 1.34 13.93%
DPS 0.00 0.00 0.47 0.00 0.00 0.00 0.47 -
NAPS 0.8526 0.8471 0.8372 0.8332 0.8325 0.8294 0.8214 2.51%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.60 0.55 0.43 0.50 0.40 0.51 0.68 -
P/RPS 1.02 2.04 0.46 0.67 0.72 1.56 0.52 56.63%
P/EPS 11.52 16.18 7.11 10.96 11.63 32.08 15.96 -19.51%
EY 8.68 6.18 14.07 9.12 8.60 3.12 6.26 24.32%
DY 0.00 0.00 3.49 0.00 0.00 0.00 2.21 -
P/NAPS 0.22 0.20 0.16 0.19 0.15 0.19 0.26 -10.53%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 26/08/09 21/05/09 17/02/09 18/11/08 27/08/08 22/05/08 -
Price 0.60 0.50 0.50 0.50 0.62 0.44 0.57 -
P/RPS 1.02 1.86 0.53 0.67 1.12 1.34 0.44 75.06%
P/EPS 11.52 14.71 8.26 10.96 18.02 27.67 13.38 -9.48%
EY 8.68 6.80 12.10 9.12 5.55 3.61 7.47 10.51%
DY 0.00 0.00 3.00 0.00 0.00 0.00 2.63 -
P/NAPS 0.22 0.19 0.19 0.19 0.23 0.17 0.22 0.00%

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