[SBCCORP] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 16.46%
YoY- 96.63%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 127,290 152,985 113,811 103,379 77,771 107,055 77,673 8.57%
PBT 38,001 35,657 17,910 13,118 5,088 4,487 -1,931 -
Tax -11,351 -11,784 -4,807 -3,315 -100 -984 -1,078 47.99%
NP 26,650 23,873 13,103 9,803 4,988 3,503 -3,009 -
-
NP to SH 26,755 23,873 13,103 9,812 4,990 3,513 -3,009 -
-
Tax Rate 29.87% 33.05% 26.84% 25.27% 1.97% 21.93% - -
Total Cost 100,640 129,112 100,708 93,576 72,783 103,552 80,682 3.74%
-
Net Worth 289,131 264,431 242,434 229,221 220,219 216,057 213,880 5.14%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 3,294 2,883 2,061 1,236 1,237 1,236 825 25.92%
Div Payout % 12.32% 12.08% 15.73% 12.61% 24.79% 35.21% 0.00% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 289,131 264,431 242,434 229,221 220,219 216,057 213,880 5.14%
NOSH 82,373 82,377 82,460 82,453 82,479 82,464 82,579 -0.04%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 20.94% 15.60% 11.51% 9.48% 6.41% 3.27% -3.87% -
ROE 9.25% 9.03% 5.40% 4.28% 2.27% 1.63% -1.41% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 154.53 185.71 138.02 125.38 94.29 129.82 94.06 8.61%
EPS 32.48 28.98 15.89 11.90 6.05 4.26 -3.65 -
DPS 4.00 3.50 2.50 1.50 1.50 1.50 1.00 25.96%
NAPS 3.51 3.21 2.94 2.78 2.67 2.62 2.59 5.19%
Adjusted Per Share Value based on latest NOSH - 82,382
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 48.39 58.16 43.27 39.30 29.57 40.70 29.53 8.57%
EPS 10.17 9.08 4.98 3.73 1.90 1.34 -1.14 -
DPS 1.25 1.10 0.78 0.47 0.47 0.47 0.31 26.13%
NAPS 1.0992 1.0053 0.9217 0.8714 0.8372 0.8214 0.8131 5.14%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.07 0.91 0.62 0.52 0.43 0.68 0.61 -
P/RPS 0.69 0.49 0.45 0.41 0.46 0.52 0.65 0.99%
P/EPS 3.29 3.14 3.90 4.37 7.11 15.96 -16.74 -
EY 30.36 31.85 25.63 22.88 14.07 6.26 -5.97 -
DY 3.74 3.85 4.03 2.88 3.49 2.21 1.64 14.71%
P/NAPS 0.30 0.28 0.21 0.19 0.16 0.26 0.24 3.78%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 28/05/12 24/05/11 27/05/10 21/05/09 22/05/08 24/05/07 -
Price 1.57 0.82 0.90 0.58 0.50 0.57 0.60 -
P/RPS 1.02 0.44 0.65 0.46 0.53 0.44 0.64 8.07%
P/EPS 4.83 2.83 5.66 4.87 8.26 13.38 -16.47 -
EY 20.69 35.34 17.66 20.52 12.10 7.47 -6.07 -
DY 2.55 4.27 2.78 2.59 3.00 2.63 1.67 7.30%
P/NAPS 0.45 0.26 0.31 0.21 0.19 0.22 0.23 11.82%

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