[SBCCORP] YoY Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 115.53%
YoY- 181.51%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 68,585 34,229 48,310 45,442 46,807 33,478 34,026 12.38%
PBT 15,893 5,367 5,745 4,511 2,128 1,732 1,372 50.39%
Tax -4,623 -1,704 -1,454 -1,681 -1,122 -1,182 -1,047 28.06%
NP 11,270 3,663 4,291 2,830 1,006 550 325 80.53%
-
NP to SH 11,270 3,663 4,296 2,832 1,006 550 325 80.53%
-
Tax Rate 29.09% 31.75% 25.31% 37.26% 52.73% 68.24% 76.31% -
Total Cost 57,315 30,566 44,019 42,612 45,801 32,928 33,701 9.24%
-
Net Worth 253,100 232,649 224,282 218,986 214,393 219,999 194,999 4.44%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 253,100 232,649 224,282 218,986 214,393 219,999 194,999 4.44%
NOSH 82,443 82,499 82,456 82,325 82,459 82,089 83,333 -0.17%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 16.43% 10.70% 8.88% 6.23% 2.15% 1.64% 0.96% -
ROE 4.45% 1.57% 1.92% 1.29% 0.47% 0.25% 0.17% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 83.19 41.49 58.59 55.20 56.76 40.78 40.83 12.58%
EPS 13.67 4.44 5.21 3.44 1.22 0.67 0.39 80.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 2.82 2.72 2.66 2.60 2.68 2.34 4.62%
Adjusted Per Share Value based on latest NOSH - 82,499
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 26.07 13.01 18.37 17.28 17.79 12.73 12.94 12.37%
EPS 4.28 1.39 1.63 1.08 0.38 0.21 0.12 81.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9622 0.8845 0.8526 0.8325 0.815 0.8364 0.7413 4.44%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.88 0.60 0.60 0.40 0.67 0.65 0.52 -
P/RPS 1.06 1.45 1.02 0.72 1.18 1.59 1.27 -2.96%
P/EPS 6.44 13.51 11.52 11.63 54.92 97.01 133.33 -39.63%
EY 15.53 7.40 8.68 8.60 1.82 1.03 0.75 65.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.21 0.22 0.15 0.26 0.24 0.22 4.70%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 15/11/11 15/11/10 18/11/09 18/11/08 20/11/07 23/11/06 23/11/05 -
Price 0.91 0.56 0.60 0.62 0.66 0.56 0.69 -
P/RPS 1.09 1.35 1.02 1.12 1.16 1.37 1.69 -7.04%
P/EPS 6.66 12.61 11.52 18.02 54.10 83.58 176.92 -42.09%
EY 15.02 7.93 8.68 5.55 1.85 1.20 0.57 72.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.20 0.22 0.23 0.25 0.21 0.29 0.56%

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