[SBCCORP] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -23.45%
YoY- 51.69%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 121,844 137,170 68,458 96,620 90,884 93,614 66,956 10.48%
PBT 38,832 31,786 10,734 11,490 9,022 4,256 3,464 49.54%
Tax -13,714 -9,246 -3,408 -2,908 -3,362 -2,244 -2,364 34.00%
NP 25,118 22,540 7,326 8,582 5,660 2,012 1,100 68.35%
-
NP to SH 25,218 22,540 7,326 8,592 5,664 2,012 1,100 68.46%
-
Tax Rate 35.32% 29.09% 31.75% 25.31% 37.26% 52.73% 68.24% -
Total Cost 96,726 114,630 61,132 88,038 85,224 91,602 65,856 6.61%
-
Net Worth 276,722 253,100 232,649 224,282 218,986 214,393 219,999 3.89%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 276,722 253,100 232,649 224,282 218,986 214,393 219,999 3.89%
NOSH 82,357 82,443 82,499 82,456 82,325 82,459 82,089 0.05%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 20.61% 16.43% 10.70% 8.88% 6.23% 2.15% 1.64% -
ROE 9.11% 8.91% 3.15% 3.83% 2.59% 0.94% 0.50% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 147.94 166.38 82.98 117.18 110.40 113.53 81.56 10.42%
EPS 30.62 27.34 8.88 10.42 6.88 2.44 1.34 68.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.36 3.07 2.82 2.72 2.66 2.60 2.68 3.83%
Adjusted Per Share Value based on latest NOSH - 82,320
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 46.32 52.15 26.03 36.73 34.55 35.59 25.45 10.48%
EPS 9.59 8.57 2.79 3.27 2.15 0.76 0.42 68.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.052 0.9622 0.8845 0.8526 0.8325 0.815 0.8364 3.89%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.01 0.88 0.60 0.60 0.40 0.67 0.65 -
P/RPS 0.68 0.53 0.72 0.51 0.36 0.59 0.80 -2.66%
P/EPS 3.30 3.22 6.76 5.76 5.81 27.46 48.51 -36.08%
EY 30.32 31.07 14.80 17.37 17.20 3.64 2.06 56.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.21 0.22 0.15 0.26 0.24 3.78%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 15/11/11 15/11/10 18/11/09 18/11/08 20/11/07 23/11/06 -
Price 1.01 0.91 0.56 0.60 0.62 0.66 0.56 -
P/RPS 0.68 0.55 0.67 0.51 0.56 0.58 0.69 -0.24%
P/EPS 3.30 3.33 6.31 5.76 9.01 27.05 41.79 -34.47%
EY 30.32 30.04 15.86 17.37 11.10 3.70 2.39 52.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.20 0.22 0.23 0.25 0.21 6.11%

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