[SBCCORP] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 52.19%
YoY- 84.99%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 148,167 133,257 113,811 116,067 89,298 94,805 103,379 27.09%
PBT 28,436 21,091 17,910 18,765 12,740 10,946 13,118 67.41%
Tax -7,726 -6,361 -4,807 -4,802 -3,565 -2,668 -3,315 75.69%
NP 20,710 14,730 13,103 13,963 9,175 8,278 9,803 64.56%
-
NP to SH 20,710 14,730 13,103 13,963 9,175 8,279 9,808 64.51%
-
Tax Rate 27.17% 30.16% 26.84% 25.59% 27.98% 24.37% 25.27% -
Total Cost 127,457 118,527 100,708 102,104 80,123 86,527 93,576 22.85%
-
Net Worth 253,040 245,025 242,665 238,162 232,820 229,860 229,022 6.86%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 2,063 2,063 2,063 1,235 1,235 1,235 1,235 40.74%
Div Payout % 9.96% 14.01% 15.75% 8.85% 13.47% 14.93% 12.60% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 253,040 245,025 242,665 238,162 232,820 229,860 229,022 6.86%
NOSH 82,423 82,500 82,539 82,409 82,560 82,387 82,382 0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.98% 11.05% 11.51% 12.03% 10.27% 8.73% 9.48% -
ROE 8.18% 6.01% 5.40% 5.86% 3.94% 3.60% 4.28% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 179.76 161.52 137.89 140.84 108.16 115.07 125.49 27.04%
EPS 25.13 17.85 15.87 16.94 11.11 10.05 11.91 64.43%
DPS 2.50 2.50 2.50 1.50 1.50 1.50 1.50 40.52%
NAPS 3.07 2.97 2.94 2.89 2.82 2.79 2.78 6.83%
Adjusted Per Share Value based on latest NOSH - 82,409
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 56.33 50.66 43.27 44.12 33.95 36.04 39.30 27.09%
EPS 7.87 5.60 4.98 5.31 3.49 3.15 3.73 64.42%
DPS 0.78 0.78 0.78 0.47 0.47 0.47 0.47 40.12%
NAPS 0.962 0.9315 0.9225 0.9054 0.8851 0.8738 0.8707 6.86%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.88 0.92 0.62 0.60 0.60 0.59 0.52 -
P/RPS 0.49 0.57 0.45 0.43 0.55 0.51 0.41 12.60%
P/EPS 3.50 5.15 3.91 3.54 5.40 5.87 4.37 -13.74%
EY 28.55 19.41 25.60 28.24 18.52 17.03 22.90 15.82%
DY 2.84 2.72 4.03 2.50 2.50 2.54 2.88 -0.92%
P/NAPS 0.29 0.31 0.21 0.21 0.21 0.21 0.19 32.53%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 05/08/11 24/05/11 17/02/11 15/11/10 23/07/10 27/05/10 -
Price 0.91 1.01 0.90 0.58 0.56 0.61 0.58 -
P/RPS 0.51 0.63 0.65 0.41 0.52 0.53 0.46 7.11%
P/EPS 3.62 5.66 5.67 3.42 5.04 6.07 4.87 -17.92%
EY 27.61 17.68 17.64 29.21 19.84 16.47 20.53 21.81%
DY 2.75 2.48 2.78 2.59 2.68 2.46 2.59 4.07%
P/NAPS 0.30 0.34 0.31 0.20 0.20 0.22 0.21 26.81%

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