[SBCCORP] QoQ Quarter Result on 31-Mar-2011 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -61.32%
YoY- -24.62%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 31,436 35,491 33,094 24,778 54,804 20,581 13,648 74.14%
PBT 6,349 11,119 4,774 3,472 9,071 3,774 1,593 150.74%
Tax -2,379 -2,753 -1,870 -839 -2,264 -1,388 -316 282.71%
NP 3,970 8,366 2,904 2,633 6,807 2,386 1,277 112.57%
-
NP to SH 3,970 8,366 2,904 2,633 6,807 2,386 1,277 112.57%
-
Tax Rate 37.47% 24.76% 39.17% 24.16% 24.96% 36.78% 19.84% -
Total Cost 27,466 27,125 30,190 22,145 47,997 18,195 12,371 69.94%
-
Net Worth 256,155 253,040 245,025 242,665 238,162 232,820 229,860 7.46%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 2,063 - - - -
Div Payout % - - - 78.37% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 256,155 253,040 245,025 242,665 238,162 232,820 229,860 7.46%
NOSH 82,365 82,423 82,500 82,539 82,409 82,560 82,387 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 12.63% 23.57% 8.78% 10.63% 12.42% 11.59% 9.36% -
ROE 1.55% 3.31% 1.19% 1.09% 2.86% 1.02% 0.56% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 38.17 43.06 40.11 30.02 66.50 24.93 16.57 74.15%
EPS 4.82 10.15 3.52 3.19 8.26 2.89 1.55 112.60%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 3.11 3.07 2.97 2.94 2.89 2.82 2.79 7.48%
Adjusted Per Share Value based on latest NOSH - 82,539
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 11.95 13.49 12.58 9.42 20.83 7.82 5.19 74.10%
EPS 1.51 3.18 1.10 1.00 2.59 0.91 0.49 111.33%
DPS 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
NAPS 0.9738 0.962 0.9315 0.9225 0.9054 0.8851 0.8738 7.46%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.87 0.88 0.92 0.62 0.60 0.60 0.59 -
P/RPS 2.28 2.04 2.29 2.07 0.90 2.41 3.56 -25.63%
P/EPS 18.05 8.67 26.14 19.44 7.26 20.76 38.06 -39.10%
EY 5.54 11.53 3.83 5.15 13.77 4.82 2.63 64.10%
DY 0.00 0.00 0.00 4.03 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.31 0.21 0.21 0.21 0.21 21.07%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 14/02/12 15/11/11 05/08/11 24/05/11 17/02/11 15/11/10 23/07/10 -
Price 1.02 0.91 1.01 0.90 0.58 0.56 0.61 -
P/RPS 2.67 2.11 2.52 3.00 0.87 2.25 3.68 -19.20%
P/EPS 21.16 8.97 28.69 28.21 7.02 19.38 39.35 -33.79%
EY 4.73 11.15 3.49 3.54 14.24 5.16 2.54 51.19%
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.34 0.31 0.20 0.20 0.22 30.94%

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