[SBCCORP] YoY Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -0.39%
YoY- 42.04%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 152,985 113,811 103,379 77,771 107,055 77,673 69,934 13.92%
PBT 35,657 17,910 13,118 5,088 4,487 -1,931 1,539 68.76%
Tax -11,784 -4,807 -3,315 -100 -984 -1,078 -486 70.04%
NP 23,873 13,103 9,803 4,988 3,503 -3,009 1,053 68.15%
-
NP to SH 23,873 13,103 9,812 4,990 3,513 -3,009 1,053 68.15%
-
Tax Rate 33.05% 26.84% 25.27% 1.97% 21.93% - 31.58% -
Total Cost 129,112 100,708 93,576 72,783 103,552 80,682 68,881 11.02%
-
Net Worth 264,431 242,434 229,221 220,219 216,057 213,880 219,649 3.13%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 2,883 2,061 1,236 1,237 1,236 825 822 23.23%
Div Payout % 12.08% 15.73% 12.61% 24.79% 35.21% 0.00% 78.12% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 264,431 242,434 229,221 220,219 216,057 213,880 219,649 3.13%
NOSH 82,377 82,460 82,453 82,479 82,464 82,579 82,265 0.02%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 15.60% 11.51% 9.48% 6.41% 3.27% -3.87% 1.51% -
ROE 9.03% 5.40% 4.28% 2.27% 1.63% -1.41% 0.48% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 185.71 138.02 125.38 94.29 129.82 94.06 85.01 13.89%
EPS 28.98 15.89 11.90 6.05 4.26 -3.65 1.28 68.11%
DPS 3.50 2.50 1.50 1.50 1.50 1.00 1.00 23.19%
NAPS 3.21 2.94 2.78 2.67 2.62 2.59 2.67 3.11%
Adjusted Per Share Value based on latest NOSH - 82,200
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 59.27 44.09 40.05 30.13 41.47 30.09 27.09 13.92%
EPS 9.25 5.08 3.80 1.93 1.36 -1.17 0.41 68.01%
DPS 1.12 0.80 0.48 0.48 0.48 0.32 0.32 23.19%
NAPS 1.0244 0.9392 0.888 0.8531 0.837 0.8286 0.8509 3.13%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.91 0.62 0.52 0.43 0.68 0.61 0.62 -
P/RPS 0.49 0.45 0.41 0.46 0.52 0.65 0.73 -6.42%
P/EPS 3.14 3.90 4.37 7.11 15.96 -16.74 48.44 -36.59%
EY 31.85 25.63 22.88 14.07 6.26 -5.97 2.06 57.77%
DY 3.85 4.03 2.88 3.49 2.21 1.64 1.61 15.62%
P/NAPS 0.28 0.21 0.19 0.16 0.26 0.24 0.23 3.32%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 24/05/11 27/05/10 21/05/09 22/05/08 24/05/07 26/05/06 -
Price 0.82 0.90 0.58 0.50 0.57 0.60 0.61 -
P/RPS 0.44 0.65 0.46 0.53 0.44 0.64 0.72 -7.87%
P/EPS 2.83 5.66 4.87 8.26 13.38 -16.47 47.66 -37.51%
EY 35.34 17.66 20.52 12.10 7.47 -6.07 2.10 60.01%
DY 4.27 2.78 2.59 3.00 2.63 1.67 1.64 17.27%
P/NAPS 0.26 0.31 0.21 0.19 0.22 0.23 0.23 2.06%

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