[SBCCORP] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 16.95%
YoY- 31.84%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 89,298 94,805 103,379 92,541 80,639 72,929 77,771 9.64%
PBT 12,740 10,946 13,118 7,199 6,322 6,974 5,088 84.29%
Tax -3,565 -2,668 -3,315 344 127 -497 -100 980.84%
NP 9,175 8,278 9,803 7,543 6,449 6,477 4,988 50.06%
-
NP to SH 9,175 8,279 9,808 7,548 6,454 6,483 4,991 50.00%
-
Tax Rate 27.98% 24.37% 25.27% -4.78% -2.01% 7.13% 1.97% -
Total Cost 80,123 86,527 93,576 84,998 74,190 66,452 72,783 6.60%
-
Net Worth 232,820 229,860 229,022 226,245 223,911 222,829 219,474 4.01%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,235 1,235 1,235 1,233 1,233 1,233 1,233 0.10%
Div Payout % 13.47% 14.93% 12.60% 16.34% 19.10% 19.02% 24.70% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 232,820 229,860 229,022 226,245 223,911 222,829 219,474 4.01%
NOSH 82,560 82,387 82,382 82,571 82,320 82,529 82,200 0.29%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.27% 8.73% 9.48% 8.15% 8.00% 8.88% 6.41% -
ROE 3.94% 3.60% 4.28% 3.34% 2.88% 2.91% 2.27% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 108.16 115.07 125.49 112.07 97.96 88.37 94.61 9.32%
EPS 11.11 10.05 11.91 9.14 7.84 7.86 6.07 49.57%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 2.82 2.79 2.78 2.74 2.72 2.70 2.67 3.70%
Adjusted Per Share Value based on latest NOSH - 82,571
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 33.95 36.04 39.30 35.18 30.66 27.73 29.57 9.63%
EPS 3.49 3.15 3.73 2.87 2.45 2.46 1.90 49.92%
DPS 0.47 0.47 0.47 0.47 0.47 0.47 0.47 0.00%
NAPS 0.8851 0.8738 0.8707 0.8601 0.8512 0.8471 0.8344 4.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.60 0.59 0.52 0.55 0.60 0.55 0.43 -
P/RPS 0.55 0.51 0.41 0.49 0.61 0.62 0.45 14.30%
P/EPS 5.40 5.87 4.37 6.02 7.65 7.00 7.08 -16.50%
EY 18.52 17.03 22.90 16.62 13.07 14.28 14.12 19.80%
DY 2.50 2.54 2.88 2.73 2.50 2.73 3.49 -19.92%
P/NAPS 0.21 0.21 0.19 0.20 0.22 0.20 0.16 19.85%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 23/07/10 27/05/10 09/02/10 18/11/09 26/08/09 21/05/09 -
Price 0.56 0.61 0.58 0.60 0.60 0.50 0.50 -
P/RPS 0.52 0.53 0.46 0.54 0.61 0.57 0.53 -1.26%
P/EPS 5.04 6.07 4.87 6.56 7.65 6.37 8.23 -27.86%
EY 19.84 16.47 20.53 15.24 13.07 15.71 12.14 38.70%
DY 2.68 2.46 2.59 2.50 2.50 3.00 3.00 -7.23%
P/NAPS 0.20 0.22 0.21 0.22 0.22 0.19 0.19 3.47%

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