[SBCCORP] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
23-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -47.94%
YoY- -54.49%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 104,288 114,696 132,376 54,592 88,888 108,256 72,556 6.22%
PBT 32,692 36,968 19,096 6,372 15,060 7,516 3,920 42.35%
Tax -7,224 -13,200 -7,480 -1,264 -3,852 -2,264 -3,000 15.75%
NP 25,468 23,768 11,616 5,108 11,208 5,252 920 73.83%
-
NP to SH 25,332 23,968 11,616 5,108 11,224 5,256 920 73.68%
-
Tax Rate 22.10% 35.71% 39.17% 19.84% 25.58% 30.12% 76.53% -
Total Cost 78,820 90,928 120,760 49,484 77,680 103,004 71,636 1.60%
-
Net Worth 295,649 270,340 245,025 229,860 222,829 218,173 212,749 5.63%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 295,649 270,340 245,025 229,860 222,829 218,173 212,749 5.63%
NOSH 82,353 82,420 82,500 82,387 82,529 82,641 82,142 0.04%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 24.42% 20.72% 8.78% 9.36% 12.61% 4.85% 1.27% -
ROE 8.57% 8.87% 4.74% 2.22% 5.04% 2.41% 0.43% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 126.63 139.16 160.46 66.26 107.70 130.99 88.33 6.18%
EPS 30.76 29.08 14.08 6.20 13.60 6.36 1.12 73.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.59 3.28 2.97 2.79 2.70 2.64 2.59 5.58%
Adjusted Per Share Value based on latest NOSH - 82,387
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 39.65 43.60 50.32 20.75 33.79 41.16 27.58 6.23%
EPS 9.63 9.11 4.42 1.94 4.27 2.00 0.35 73.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.124 1.0277 0.9315 0.8738 0.8471 0.8294 0.8088 5.63%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.60 0.94 0.92 0.59 0.55 0.51 0.65 -
P/RPS 1.26 0.68 0.57 0.89 0.51 0.39 0.74 9.26%
P/EPS 5.20 3.23 6.53 9.52 4.04 8.02 58.04 -33.08%
EY 19.23 30.94 15.30 10.51 24.73 12.47 1.72 49.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.29 0.31 0.21 0.20 0.19 0.25 10.28%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 16/08/12 05/08/11 23/07/10 26/08/09 27/08/08 09/08/07 -
Price 1.65 1.07 1.01 0.61 0.50 0.44 0.65 -
P/RPS 1.30 0.77 0.63 0.92 0.46 0.34 0.74 9.83%
P/EPS 5.36 3.68 7.17 9.84 3.68 6.92 58.04 -32.74%
EY 18.64 27.18 13.94 10.16 27.20 14.45 1.72 48.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.33 0.34 0.22 0.19 0.17 0.25 10.68%

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