[SBCCORP] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 47.09%
YoY- 68.19%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 34,229 13,648 103,379 76,345 48,310 22,222 77,771 -42.11%
PBT 5,367 1,593 13,118 8,791 5,745 3,765 5,088 3.61%
Tax -1,704 -316 -3,315 -2,481 -1,454 -963 -100 561.04%
NP 3,663 1,277 9,803 6,310 4,291 2,802 4,988 -18.58%
-
NP to SH 3,663 1,277 9,812 6,319 4,296 2,806 4,990 -18.60%
-
Tax Rate 31.75% 19.84% 25.27% 28.22% 25.31% 25.58% 1.97% -
Total Cost 30,566 12,371 93,576 70,035 44,019 19,420 72,783 -43.89%
-
Net Worth 232,649 229,860 229,221 225,737 224,282 222,829 220,219 3.72%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 1,236 - - - 1,237 -
Div Payout % - - 12.61% - - - 24.79% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 232,649 229,860 229,221 225,737 224,282 222,829 220,219 3.72%
NOSH 82,499 82,387 82,453 82,385 82,456 82,529 82,479 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.70% 9.36% 9.48% 8.27% 8.88% 12.61% 6.41% -
ROE 1.57% 0.56% 4.28% 2.80% 1.92% 1.26% 2.27% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 41.49 16.57 125.38 92.67 58.59 26.93 94.29 -42.11%
EPS 4.44 1.55 11.90 7.67 5.21 3.40 6.05 -18.62%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 2.82 2.79 2.78 2.74 2.72 2.70 2.67 3.70%
Adjusted Per Share Value based on latest NOSH - 82,571
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.01 5.19 39.30 29.02 18.37 8.45 29.57 -42.12%
EPS 1.39 0.49 3.73 2.40 1.63 1.07 1.90 -18.79%
DPS 0.00 0.00 0.47 0.00 0.00 0.00 0.47 -
NAPS 0.8845 0.8738 0.8714 0.8582 0.8526 0.8471 0.8372 3.72%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.60 0.59 0.52 0.55 0.60 0.55 0.43 -
P/RPS 1.45 3.56 0.41 0.59 1.02 2.04 0.46 114.83%
P/EPS 13.51 38.06 4.37 7.17 11.52 16.18 7.11 53.35%
EY 7.40 2.63 22.88 13.95 8.68 6.18 14.07 -34.81%
DY 0.00 0.00 2.88 0.00 0.00 0.00 3.49 -
P/NAPS 0.21 0.21 0.19 0.20 0.22 0.20 0.16 19.85%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 23/07/10 27/05/10 09/02/10 18/11/09 26/08/09 21/05/09 -
Price 0.56 0.61 0.58 0.60 0.60 0.50 0.50 -
P/RPS 1.35 3.68 0.46 0.65 1.02 1.86 0.53 86.40%
P/EPS 12.61 39.35 4.87 7.82 11.52 14.71 8.26 32.54%
EY 7.93 2.54 20.52 12.78 8.68 6.80 12.10 -24.53%
DY 0.00 0.00 2.59 0.00 0.00 0.00 3.00 -
P/NAPS 0.20 0.22 0.21 0.22 0.22 0.19 0.19 3.47%

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