[SBCCORP] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -12.82%
YoY- 42.07%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 92,541 80,639 72,929 77,771 92,935 105,690 115,980 -13.93%
PBT 7,199 6,322 6,974 5,088 8,137 6,877 5,393 21.17%
Tax 344 127 -497 -100 -2,425 -1,550 -807 -
NP 7,543 6,449 6,477 4,988 5,712 5,327 4,586 39.21%
-
NP to SH 7,548 6,454 6,483 4,991 5,725 5,340 4,597 39.05%
-
Tax Rate -4.78% -2.01% 7.13% 1.97% 29.80% 22.54% 14.96% -
Total Cost 84,998 74,190 66,452 72,783 87,223 100,363 111,394 -16.45%
-
Net Worth 226,245 223,911 222,829 219,474 219,687 219,450 218,173 2.44%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,233 1,233 1,233 1,233 1,234 1,234 1,234 -0.05%
Div Payout % 16.34% 19.10% 19.02% 24.70% 21.56% 23.12% 26.85% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 226,245 223,911 222,829 219,474 219,687 219,450 218,173 2.44%
NOSH 82,571 82,320 82,529 82,200 82,589 82,499 82,641 -0.05%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.15% 8.00% 8.88% 6.41% 6.15% 5.04% 3.95% -
ROE 3.34% 2.88% 2.91% 2.27% 2.61% 2.43% 2.11% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 112.07 97.96 88.37 94.61 112.53 128.11 140.34 -13.89%
EPS 9.14 7.84 7.86 6.07 6.93 6.47 5.56 39.16%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 2.74 2.72 2.70 2.67 2.66 2.66 2.64 2.50%
Adjusted Per Share Value based on latest NOSH - 82,200
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 35.18 30.66 27.73 29.57 35.33 40.18 44.09 -13.93%
EPS 2.87 2.45 2.46 1.90 2.18 2.03 1.75 38.94%
DPS 0.47 0.47 0.47 0.47 0.47 0.47 0.47 0.00%
NAPS 0.8601 0.8512 0.8471 0.8344 0.8352 0.8343 0.8294 2.44%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.55 0.60 0.55 0.43 0.50 0.40 0.51 -
P/RPS 0.49 0.61 0.62 0.45 0.44 0.31 0.36 22.74%
P/EPS 6.02 7.65 7.00 7.08 7.21 6.18 9.17 -24.40%
EY 16.62 13.07 14.28 14.12 13.86 16.18 10.91 32.29%
DY 2.73 2.50 2.73 3.49 3.00 3.75 2.94 -4.80%
P/NAPS 0.20 0.22 0.20 0.16 0.19 0.15 0.19 3.46%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 09/02/10 18/11/09 26/08/09 21/05/09 17/02/09 18/11/08 27/08/08 -
Price 0.60 0.60 0.50 0.50 0.50 0.62 0.44 -
P/RPS 0.54 0.61 0.57 0.53 0.44 0.48 0.31 44.62%
P/EPS 6.56 7.65 6.37 8.23 7.21 9.58 7.91 -11.69%
EY 15.24 13.07 15.71 12.14 13.86 10.44 12.64 13.24%
DY 2.50 2.50 3.00 3.00 3.00 2.42 3.41 -18.64%
P/NAPS 0.22 0.22 0.19 0.19 0.19 0.23 0.17 18.69%

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