[SBCCORP] YoY Annualized Quarter Result on 31-Mar-2008 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 70.42%
YoY- 216.75%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 113,811 103,379 77,771 107,055 77,673 69,934 66,867 9.26%
PBT 17,910 13,118 5,088 4,487 -1,931 1,539 3,321 32.40%
Tax -4,807 -3,315 -100 -984 -1,078 -486 -1,071 28.41%
NP 13,103 9,803 4,988 3,503 -3,009 1,053 2,250 34.11%
-
NP to SH 13,103 9,812 4,990 3,513 -3,009 1,053 2,250 34.11%
-
Tax Rate 26.84% 25.27% 1.97% 21.93% - 31.58% 32.25% -
Total Cost 100,708 93,576 72,783 103,552 80,682 68,881 64,617 7.67%
-
Net Worth 242,434 229,221 220,219 216,057 213,880 219,649 194,999 3.69%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 2,061 1,236 1,237 1,236 825 822 833 16.28%
Div Payout % 15.73% 12.61% 24.79% 35.21% 0.00% 78.12% 37.04% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 242,434 229,221 220,219 216,057 213,880 219,649 194,999 3.69%
NOSH 82,460 82,453 82,479 82,464 82,579 82,265 83,333 -0.17%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 11.51% 9.48% 6.41% 3.27% -3.87% 1.51% 3.36% -
ROE 5.40% 4.28% 2.27% 1.63% -1.41% 0.48% 1.15% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 138.02 125.38 94.29 129.82 94.06 85.01 80.24 9.45%
EPS 15.89 11.90 6.05 4.26 -3.65 1.28 2.70 34.34%
DPS 2.50 1.50 1.50 1.50 1.00 1.00 1.00 16.49%
NAPS 2.94 2.78 2.67 2.62 2.59 2.67 2.34 3.87%
Adjusted Per Share Value based on latest NOSH - 82,301
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 44.09 40.05 30.13 41.47 30.09 27.09 25.90 9.26%
EPS 5.08 3.80 1.93 1.36 -1.17 0.41 0.87 34.17%
DPS 0.80 0.48 0.48 0.48 0.32 0.32 0.32 16.49%
NAPS 0.9392 0.888 0.8531 0.837 0.8286 0.8509 0.7554 3.69%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.62 0.52 0.43 0.68 0.61 0.62 0.86 -
P/RPS 0.45 0.41 0.46 0.52 0.65 0.73 1.07 -13.43%
P/EPS 3.90 4.37 7.11 15.96 -16.74 48.44 31.85 -29.52%
EY 25.63 22.88 14.07 6.26 -5.97 2.06 3.14 41.87%
DY 4.03 2.88 3.49 2.21 1.64 1.61 1.16 23.05%
P/NAPS 0.21 0.19 0.16 0.26 0.24 0.23 0.37 -9.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 24/05/11 27/05/10 21/05/09 22/05/08 24/05/07 26/05/06 27/05/05 -
Price 0.90 0.58 0.50 0.57 0.60 0.61 0.69 -
P/RPS 0.65 0.46 0.53 0.44 0.64 0.72 0.86 -4.55%
P/EPS 5.66 4.87 8.26 13.38 -16.47 47.66 25.56 -22.20%
EY 17.66 20.52 12.10 7.47 -6.07 2.10 3.91 28.55%
DY 2.78 2.59 3.00 2.63 1.67 1.64 1.45 11.45%
P/NAPS 0.31 0.21 0.19 0.22 0.23 0.23 0.29 1.11%

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