[SBCCORP] QoQ Quarter Result on 30-Jun-2009 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 127.58%
YoY- 113.55%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 27,034 28,035 26,088 22,222 16,196 16,133 18,378 29.37%
PBT 4,327 3,046 1,980 3,765 -1,592 2,169 2,632 39.33%
Tax -834 -1,027 -491 -963 2,825 -1,244 -1,115 -17.61%
NP 3,493 2,019 1,489 2,802 1,233 925 1,517 74.46%
-
NP to SH 3,493 2,023 1,490 2,806 1,233 925 1,518 74.38%
-
Tax Rate 19.27% 33.72% 24.80% 25.58% - 57.35% 42.36% -
Total Cost 23,541 26,016 24,599 19,420 14,963 15,208 16,861 24.94%
-
Net Worth 229,022 226,245 223,911 222,829 219,474 219,687 219,450 2.88%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 1,235 - - - 1,233 - - -
Div Payout % 35.38% - - - 100.00% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 229,022 226,245 223,911 222,829 219,474 219,687 219,450 2.88%
NOSH 82,382 82,571 82,320 82,529 82,200 82,589 82,499 -0.09%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.92% 7.20% 5.71% 12.61% 7.61% 5.73% 8.25% -
ROE 1.53% 0.89% 0.67% 1.26% 0.56% 0.42% 0.69% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 32.82 33.95 31.69 26.93 19.70 19.53 22.28 29.49%
EPS 4.24 2.45 1.81 3.40 1.50 1.12 1.84 74.54%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 2.78 2.74 2.72 2.70 2.67 2.66 2.66 2.98%
Adjusted Per Share Value based on latest NOSH - 82,529
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.28 10.66 9.92 8.45 6.16 6.13 6.99 29.35%
EPS 1.33 0.77 0.57 1.07 0.47 0.35 0.58 73.98%
DPS 0.47 0.00 0.00 0.00 0.47 0.00 0.00 -
NAPS 0.8707 0.8601 0.8512 0.8471 0.8344 0.8352 0.8343 2.89%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.52 0.55 0.60 0.55 0.43 0.50 0.40 -
P/RPS 1.58 1.62 1.89 2.04 2.18 2.56 1.80 -8.33%
P/EPS 12.26 22.45 33.15 16.18 28.67 44.64 21.74 -31.76%
EY 8.15 4.45 3.02 6.18 3.49 2.24 4.60 46.47%
DY 2.88 0.00 0.00 0.00 3.49 0.00 0.00 -
P/NAPS 0.19 0.20 0.22 0.20 0.16 0.19 0.15 17.08%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 09/02/10 18/11/09 26/08/09 21/05/09 17/02/09 18/11/08 -
Price 0.58 0.60 0.60 0.50 0.50 0.50 0.62 -
P/RPS 1.77 1.77 1.89 1.86 2.54 2.56 2.78 -26.01%
P/EPS 13.68 24.49 33.15 14.71 33.33 44.64 33.70 -45.20%
EY 7.31 4.08 3.02 6.80 3.00 2.24 2.97 82.39%
DY 2.59 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.22 0.19 0.19 0.19 0.23 -5.88%

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