[SBCCORP] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -39.06%
YoY- 71.3%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 26,088 22,222 16,196 16,133 18,378 27,064 31,360 -11.53%
PBT 1,980 3,765 -1,592 2,169 2,632 1,879 1,457 22.66%
Tax -491 -963 2,825 -1,244 -1,115 -566 500 -
NP 1,489 2,802 1,233 925 1,517 1,313 1,957 -16.64%
-
NP to SH 1,490 2,806 1,233 925 1,518 1,314 1,967 -16.88%
-
Tax Rate 24.80% 25.58% - 57.35% 42.36% 30.12% -34.32% -
Total Cost 24,599 19,420 14,963 15,208 16,861 25,751 29,403 -11.20%
-
Net Worth 223,911 222,829 219,474 219,687 219,450 218,173 215,629 2.54%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 1,233 - - - 1,234 -
Div Payout % - - 100.00% - - - 62.76% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 223,911 222,829 219,474 219,687 219,450 218,173 215,629 2.54%
NOSH 82,320 82,529 82,200 82,589 82,499 82,641 82,301 0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.71% 12.61% 7.61% 5.73% 8.25% 4.85% 6.24% -
ROE 0.67% 1.26% 0.56% 0.42% 0.69% 0.60% 0.91% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 31.69 26.93 19.70 19.53 22.28 32.75 38.10 -11.54%
EPS 1.81 3.40 1.50 1.12 1.84 1.59 2.39 -16.90%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 2.72 2.70 2.67 2.66 2.66 2.64 2.62 2.52%
Adjusted Per Share Value based on latest NOSH - 82,589
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 9.92 8.45 6.16 6.13 6.99 10.29 11.92 -11.51%
EPS 0.57 1.07 0.47 0.35 0.58 0.50 0.75 -16.70%
DPS 0.00 0.00 0.47 0.00 0.00 0.00 0.47 -
NAPS 0.8512 0.8471 0.8344 0.8352 0.8343 0.8294 0.8197 2.54%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.60 0.55 0.43 0.50 0.40 0.51 0.68 -
P/RPS 1.89 2.04 2.18 2.56 1.80 1.56 1.78 4.07%
P/EPS 33.15 16.18 28.67 44.64 21.74 32.08 28.45 10.72%
EY 3.02 6.18 3.49 2.24 4.60 3.12 3.51 -9.52%
DY 0.00 0.00 3.49 0.00 0.00 0.00 2.21 -
P/NAPS 0.22 0.20 0.16 0.19 0.15 0.19 0.26 -10.53%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 26/08/09 21/05/09 17/02/09 18/11/08 27/08/08 22/05/08 -
Price 0.60 0.50 0.50 0.50 0.62 0.44 0.57 -
P/RPS 1.89 1.86 2.54 2.56 2.78 1.34 1.50 16.64%
P/EPS 33.15 14.71 33.33 44.64 33.70 27.67 23.85 24.52%
EY 3.02 6.80 3.00 2.24 2.97 3.61 4.19 -19.59%
DY 0.00 0.00 3.00 0.00 0.00 0.00 2.63 -
P/NAPS 0.22 0.19 0.19 0.19 0.23 0.17 0.22 0.00%

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