[SBCCORP] QoQ TTM 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- 29.89%
YoY- 41.03%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 103,379 92,541 80,639 72,929 77,771 92,935 105,690 -1.46%
PBT 13,118 7,199 6,322 6,974 5,088 8,137 6,877 53.86%
Tax -3,315 344 127 -497 -100 -2,425 -1,550 66.07%
NP 9,803 7,543 6,449 6,477 4,988 5,712 5,327 50.22%
-
NP to SH 9,808 7,548 6,454 6,483 4,991 5,725 5,340 50.03%
-
Tax Rate 25.27% -4.78% -2.01% 7.13% 1.97% 29.80% 22.54% -
Total Cost 93,576 84,998 74,190 66,452 72,783 87,223 100,363 -4.56%
-
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 1,233 1,233 1,233 1,234 1,234 0.05%
Div Payout % 12.60% 16.34% 19.10% 19.02% 24.70% 21.56% 23.12% -
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 9.48% 8.15% 8.00% 8.88% 6.41% 6.15% 5.04% -
ROE 4.28% 3.34% 2.88% 2.91% 2.27% 2.61% 2.43% -
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 125.49 112.07 97.96 88.37 94.61 112.53 128.11 -1.36%
EPS 11.91 9.14 7.84 7.86 6.07 6.93 6.47 50.25%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 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 39.30 35.18 30.66 27.73 29.57 35.33 40.18 -1.46%
EPS 3.73 2.87 2.45 2.46 1.90 2.18 2.03 50.07%
DPS 0.47 0.47 0.47 0.47 0.47 0.47 0.47 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 0.41 0.49 0.61 0.62 0.45 0.44 0.31 20.50%
P/EPS 4.37 6.02 7.65 7.00 7.08 7.21 6.18 -20.64%
EY 22.90 16.62 13.07 14.28 14.12 13.86 16.18 26.08%
DY 2.88 2.73 2.50 2.73 3.49 3.00 3.75 -16.14%
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 0.46 0.54 0.61 0.57 0.53 0.44 0.48 -2.79%
P/EPS 4.87 6.56 7.65 6.37 8.23 7.21 9.58 -36.33%
EY 20.53 15.24 13.07 15.71 12.14 13.86 10.44 57.02%
DY 2.59 2.50 2.50 3.00 3.00 3.00 2.42 4.63%
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