[SBCCORP] YoY Annualized Quarter 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- 124.93%
YoY- 113.55%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 114,696 132,376 54,592 88,888 108,256 72,556 72,520 7.93%
PBT 36,968 19,096 6,372 15,060 7,516 3,920 3,880 45.55%
Tax -13,200 -7,480 -1,264 -3,852 -2,264 -3,000 -3,200 26.61%
NP 23,768 11,616 5,108 11,208 5,252 920 680 80.72%
-
NP to SH 23,968 11,616 5,108 11,224 5,256 920 680 80.97%
-
Tax Rate 35.71% 39.17% 19.84% 25.58% 30.12% 76.53% 82.47% -
Total Cost 90,928 120,760 49,484 77,680 103,004 71,636 71,840 4.00%
-
Net Worth 270,340 245,025 229,860 222,829 218,173 212,749 216,952 3.73%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 270,340 245,025 229,860 222,829 218,173 212,749 216,952 3.73%
NOSH 82,420 82,500 82,387 82,529 82,641 82,142 80,952 0.29%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 20.72% 8.78% 9.36% 12.61% 4.85% 1.27% 0.94% -
ROE 8.87% 4.74% 2.22% 5.04% 2.41% 0.43% 0.31% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 139.16 160.46 66.26 107.70 130.99 88.33 89.58 7.61%
EPS 29.08 14.08 6.20 13.60 6.36 1.12 0.84 80.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.28 2.97 2.79 2.70 2.64 2.59 2.68 3.42%
Adjusted Per Share Value based on latest NOSH - 82,529
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 43.60 50.32 20.75 33.79 41.16 27.58 27.57 7.93%
EPS 9.11 4.42 1.94 4.27 2.00 0.35 0.26 80.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0277 0.9315 0.8738 0.8471 0.8294 0.8088 0.8248 3.73%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.94 0.92 0.59 0.55 0.51 0.65 0.55 -
P/RPS 0.68 0.57 0.89 0.51 0.39 0.74 0.61 1.82%
P/EPS 3.23 6.53 9.52 4.04 8.02 58.04 65.48 -39.41%
EY 30.94 15.30 10.51 24.73 12.47 1.72 1.53 64.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.21 0.20 0.19 0.25 0.21 5.52%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 05/08/11 23/07/10 26/08/09 27/08/08 09/08/07 24/08/06 -
Price 1.07 1.01 0.61 0.50 0.44 0.65 0.54 -
P/RPS 0.77 0.63 0.92 0.46 0.34 0.74 0.60 4.24%
P/EPS 3.68 7.17 9.84 3.68 6.92 58.04 64.29 -37.89%
EY 27.18 13.94 10.16 27.20 14.45 1.72 1.56 60.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.22 0.19 0.17 0.25 0.20 8.69%

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