[SBCCORP] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 185.83%
YoY- 65.69%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 68,585 33,094 113,811 89,033 34,229 13,648 103,379 -23.91%
PBT 15,893 4,774 17,910 14,438 5,367 1,593 13,118 13.63%
Tax -4,623 -1,870 -4,807 -3,968 -1,704 -316 -3,315 24.79%
NP 11,270 2,904 13,103 10,470 3,663 1,277 9,803 9.73%
-
NP to SH 11,270 2,904 13,103 10,470 3,663 1,277 9,812 9.66%
-
Tax Rate 29.09% 39.17% 26.84% 27.48% 31.75% 19.84% 25.27% -
Total Cost 57,315 30,190 100,708 78,563 30,566 12,371 93,576 -27.85%
-
Net Worth 253,100 245,025 242,434 238,254 232,649 229,860 229,221 6.82%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 2,061 - - - 1,236 -
Div Payout % - - 15.73% - - - 12.61% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 253,100 245,025 242,434 238,254 232,649 229,860 229,221 6.82%
NOSH 82,443 82,500 82,460 82,440 82,499 82,387 82,453 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 16.43% 8.78% 11.51% 11.76% 10.70% 9.36% 9.48% -
ROE 4.45% 1.19% 5.40% 4.39% 1.57% 0.56% 4.28% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 83.19 40.11 138.02 108.00 41.49 16.57 125.38 -23.90%
EPS 13.67 3.52 15.89 12.70 4.44 1.55 11.90 9.67%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.50 -
NAPS 3.07 2.97 2.94 2.89 2.82 2.79 2.78 6.83%
Adjusted Per Share Value based on latest NOSH - 82,409
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 26.57 12.82 44.09 34.49 13.26 5.29 40.05 -23.91%
EPS 4.37 1.13 5.08 4.06 1.42 0.49 3.80 9.75%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 0.48 -
NAPS 0.9805 0.9492 0.9392 0.923 0.9013 0.8905 0.888 6.82%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.88 0.92 0.62 0.60 0.60 0.59 0.52 -
P/RPS 1.06 2.29 0.45 0.56 1.45 3.56 0.41 88.26%
P/EPS 6.44 26.14 3.90 4.72 13.51 38.06 4.37 29.46%
EY 15.53 3.83 25.63 21.17 7.40 2.63 22.88 -22.74%
DY 0.00 0.00 4.03 0.00 0.00 0.00 2.88 -
P/NAPS 0.29 0.31 0.21 0.21 0.21 0.21 0.19 32.53%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 05/08/11 24/05/11 17/02/11 15/11/10 23/07/10 27/05/10 -
Price 0.91 1.01 0.90 0.58 0.56 0.61 0.58 -
P/RPS 1.09 2.52 0.65 0.54 1.35 3.68 0.46 77.64%
P/EPS 6.66 28.69 5.66 4.57 12.61 39.35 4.87 23.18%
EY 15.02 3.49 17.66 21.90 7.93 2.54 20.52 -18.76%
DY 0.00 0.00 2.78 0.00 0.00 0.00 2.59 -
P/NAPS 0.30 0.34 0.31 0.20 0.20 0.22 0.21 26.81%

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