[SBCCORP] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -1.94%
YoY- 68.19%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 104,652 133,361 118,710 101,793 82,100 100,926 87,077 3.10%
PBT 28,069 29,656 19,250 11,721 8,906 4,092 3,445 41.80%
Tax -7,917 -9,336 -5,290 -3,308 -3,900 -2,030 -2,126 24.47%
NP 20,152 20,320 13,960 8,413 5,006 2,061 1,318 57.47%
-
NP to SH 20,321 20,320 13,960 8,425 5,009 2,061 1,318 57.69%
-
Tax Rate 28.21% 31.48% 27.48% 28.22% 43.79% 49.61% 61.71% -
Total Cost 84,500 113,041 104,750 93,380 77,093 98,865 85,758 -0.24%
-
Net Worth 277,633 256,196 238,254 225,737 219,158 213,808 220,876 3.88%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 277,633 256,196 238,254 225,737 219,158 213,808 220,876 3.88%
NOSH 82,383 82,378 82,440 82,385 82,390 82,234 82,416 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 19.26% 15.24% 11.76% 8.27% 6.10% 2.04% 1.51% -
ROE 7.32% 7.93% 5.86% 3.73% 2.29% 0.96% 0.60% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 127.03 161.89 143.99 123.56 99.65 122.73 105.66 3.11%
EPS 24.67 24.67 16.93 10.23 6.08 2.51 1.60 57.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.37 3.11 2.89 2.74 2.66 2.60 2.68 3.88%
Adjusted Per Share Value based on latest NOSH - 82,571
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 39.79 50.70 45.13 38.70 31.21 38.37 33.10 3.11%
EPS 7.73 7.72 5.31 3.20 1.90 0.78 0.50 57.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0555 0.974 0.9058 0.8582 0.8332 0.8128 0.8397 3.88%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.03 0.87 0.60 0.55 0.50 0.67 0.59 -
P/RPS 0.81 0.54 0.42 0.45 0.50 0.55 0.56 6.33%
P/EPS 4.18 3.53 3.54 5.38 8.22 26.73 36.87 -30.40%
EY 23.95 28.35 28.22 18.59 12.16 3.74 2.71 43.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.21 0.20 0.19 0.26 0.22 5.87%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 05/02/13 14/02/12 17/02/11 09/02/10 17/02/09 22/02/08 14/02/07 -
Price 1.08 1.02 0.58 0.60 0.50 0.55 0.63 -
P/RPS 0.85 0.63 0.40 0.49 0.50 0.45 0.60 5.97%
P/EPS 4.38 4.14 3.43 5.87 8.22 21.94 39.38 -30.62%
EY 22.84 24.18 29.20 17.04 12.16 4.56 2.54 44.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.20 0.22 0.19 0.21 0.24 4.90%

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