[SBCCORP] YoY Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -43.77%
YoY- 113.55%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 28,674 33,094 13,648 22,222 27,064 18,139 18,130 7.93%
PBT 9,242 4,774 1,593 3,765 1,879 980 970 45.55%
Tax -3,300 -1,870 -316 -963 -566 -750 -800 26.61%
NP 5,942 2,904 1,277 2,802 1,313 230 170 80.72%
-
NP to SH 5,992 2,904 1,277 2,806 1,314 230 170 80.97%
-
Tax Rate 35.71% 39.17% 19.84% 25.58% 30.12% 76.53% 82.47% -
Total Cost 22,732 30,190 12,371 19,420 25,751 17,909 17,960 4.00%
-
Net Worth 270,340 245,025 229,860 222,829 218,173 212,749 216,952 3.73%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 270,340 245,025 229,860 222,829 218,173 212,749 216,952 3.73%
NOSH 82,420 82,500 82,387 82,529 82,641 82,142 80,952 0.29%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 20.72% 8.78% 9.36% 12.61% 4.85% 1.27% 0.94% -
ROE 2.22% 1.19% 0.56% 1.26% 0.60% 0.11% 0.08% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 34.79 40.11 16.57 26.93 32.75 22.08 22.40 7.60%
EPS 7.27 3.52 1.55 3.40 1.59 0.28 0.21 80.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.28 2.97 2.79 2.70 2.64 2.59 2.68 3.42%
Adjusted Per Share Value based on latest NOSH - 82,529
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 10.90 12.58 5.19 8.45 10.29 6.90 6.89 7.93%
EPS 2.28 1.10 0.49 1.07 0.50 0.09 0.06 83.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0277 0.9315 0.8738 0.8471 0.8294 0.8088 0.8248 3.73%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.94 0.92 0.59 0.55 0.51 0.65 0.55 -
P/RPS 2.70 2.29 3.56 2.04 1.56 2.94 2.46 1.56%
P/EPS 12.93 26.14 38.06 16.18 32.08 232.14 261.90 -39.40%
EY 7.73 3.83 2.63 6.18 3.12 0.43 0.38 65.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.21 0.20 0.19 0.25 0.21 5.52%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 05/08/11 23/07/10 26/08/09 27/08/08 09/08/07 24/08/06 -
Price 1.07 1.01 0.61 0.50 0.44 0.65 0.54 -
P/RPS 3.08 2.52 3.68 1.86 1.34 2.94 2.41 4.16%
P/EPS 14.72 28.69 39.35 14.71 27.67 232.14 257.14 -37.89%
EY 6.79 3.49 2.54 6.80 3.61 0.43 0.39 60.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.22 0.19 0.17 0.25 0.20 8.69%

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