[SBCCORP] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 55.28%
YoY- 96.63%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 89,033 34,229 13,648 103,379 76,345 48,310 22,222 151.62%
PBT 14,438 5,367 1,593 13,118 8,791 5,745 3,765 144.39%
Tax -3,968 -1,704 -316 -3,315 -2,481 -1,454 -963 156.35%
NP 10,470 3,663 1,277 9,803 6,310 4,291 2,802 140.22%
-
NP to SH 10,470 3,663 1,277 9,812 6,319 4,296 2,806 139.99%
-
Tax Rate 27.48% 31.75% 19.84% 25.27% 28.22% 25.31% 25.58% -
Total Cost 78,563 30,566 12,371 93,576 70,035 44,019 19,420 153.24%
-
Net Worth 238,254 232,649 229,860 229,221 225,737 224,282 222,829 4.55%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 1,236 - - - -
Div Payout % - - - 12.61% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 238,254 232,649 229,860 229,221 225,737 224,282 222,829 4.55%
NOSH 82,440 82,499 82,387 82,453 82,385 82,456 82,529 -0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.76% 10.70% 9.36% 9.48% 8.27% 8.88% 12.61% -
ROE 4.39% 1.57% 0.56% 4.28% 2.80% 1.92% 1.26% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 108.00 41.49 16.57 125.38 92.67 58.59 26.93 151.78%
EPS 12.70 4.44 1.55 11.90 7.67 5.21 3.40 140.16%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 2.89 2.82 2.79 2.78 2.74 2.72 2.70 4.62%
Adjusted Per Share Value based on latest NOSH - 82,382
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 34.49 13.26 5.29 40.05 29.58 18.72 8.61 151.59%
EPS 4.06 1.42 0.49 3.80 2.45 1.66 1.09 139.71%
DPS 0.00 0.00 0.00 0.48 0.00 0.00 0.00 -
NAPS 0.923 0.9013 0.8905 0.888 0.8745 0.8689 0.8632 4.55%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.60 0.60 0.59 0.52 0.55 0.60 0.55 -
P/RPS 0.56 1.45 3.56 0.41 0.59 1.02 2.04 -57.66%
P/EPS 4.72 13.51 38.06 4.37 7.17 11.52 16.18 -55.91%
EY 21.17 7.40 2.63 22.88 13.95 8.68 6.18 126.73%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.21 0.19 0.20 0.22 0.20 3.29%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/02/11 15/11/10 23/07/10 27/05/10 09/02/10 18/11/09 26/08/09 -
Price 0.58 0.56 0.61 0.58 0.60 0.60 0.50 -
P/RPS 0.54 1.35 3.68 0.46 0.65 1.02 1.86 -56.05%
P/EPS 4.57 12.61 39.35 4.87 7.82 11.52 14.71 -54.03%
EY 21.90 7.93 2.54 20.52 12.78 8.68 6.80 117.61%
DY 0.00 0.00 0.00 2.59 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.22 0.21 0.22 0.22 0.19 3.46%

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