[SBCCORP] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 32.82%
YoY- 42.04%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 76,345 48,310 22,222 77,771 61,575 45,442 27,064 99.26%
PBT 8,791 5,745 3,765 5,088 6,680 4,511 1,879 178.94%
Tax -2,481 -1,454 -963 -100 -2,925 -1,681 -566 167.11%
NP 6,310 4,291 2,802 4,988 3,755 2,830 1,313 183.96%
-
NP to SH 6,319 4,296 2,806 4,990 3,757 2,832 1,314 184.09%
-
Tax Rate 28.22% 25.31% 25.58% 1.97% 43.79% 37.26% 30.12% -
Total Cost 70,035 44,019 19,420 72,783 57,820 42,612 25,751 94.48%
-
Net Worth 225,737 224,282 222,829 220,219 219,158 218,986 218,173 2.29%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 1,237 - - - -
Div Payout % - - - 24.79% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 225,737 224,282 222,829 220,219 219,158 218,986 218,173 2.29%
NOSH 82,385 82,456 82,529 82,479 82,390 82,325 82,641 -0.20%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.27% 8.88% 12.61% 6.41% 6.10% 6.23% 4.85% -
ROE 2.80% 1.92% 1.26% 2.27% 1.71% 1.29% 0.60% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 92.67 58.59 26.93 94.29 74.74 55.20 32.75 99.67%
EPS 7.67 5.21 3.40 6.05 4.56 3.44 1.59 184.67%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 2.74 2.72 2.70 2.67 2.66 2.66 2.64 2.50%
Adjusted Per Share Value based on latest NOSH - 82,200
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 29.02 18.37 8.45 29.57 23.41 17.28 10.29 99.23%
EPS 2.40 1.63 1.07 1.90 1.43 1.08 0.50 183.73%
DPS 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
NAPS 0.8582 0.8526 0.8471 0.8372 0.8332 0.8325 0.8294 2.29%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.55 0.60 0.55 0.43 0.50 0.40 0.51 -
P/RPS 0.59 1.02 2.04 0.46 0.67 0.72 1.56 -47.60%
P/EPS 7.17 11.52 16.18 7.11 10.96 11.63 32.08 -63.07%
EY 13.95 8.68 6.18 14.07 9.12 8.60 3.12 170.66%
DY 0.00 0.00 0.00 3.49 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.20 0.16 0.19 0.15 0.19 3.46%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 09/02/10 18/11/09 26/08/09 21/05/09 17/02/09 18/11/08 27/08/08 -
Price 0.60 0.60 0.50 0.50 0.50 0.62 0.44 -
P/RPS 0.65 1.02 1.86 0.53 0.67 1.12 1.34 -38.18%
P/EPS 7.82 11.52 14.71 8.26 10.96 18.02 27.67 -56.83%
EY 12.78 8.68 6.80 12.10 9.12 5.55 3.61 131.74%
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.19 0.19 0.19 0.23 0.17 18.69%

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