[SBCCORP] YoY Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 186.84%
YoY- -14.73%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 61,190 60,922 68,585 34,229 48,310 45,442 46,807 4.56%
PBT 19,266 19,416 15,893 5,367 5,745 4,511 2,128 44.31%
Tax -4,268 -6,857 -4,623 -1,704 -1,454 -1,681 -1,122 24.91%
NP 14,998 12,559 11,270 3,663 4,291 2,830 1,006 56.81%
-
NP to SH 14,970 12,609 11,270 3,663 4,296 2,832 1,006 56.76%
-
Tax Rate 22.15% 35.32% 29.09% 31.75% 25.31% 37.26% 52.73% -
Total Cost 46,192 48,363 57,315 30,566 44,019 42,612 45,801 0.14%
-
Net Worth 304,013 276,722 253,100 232,649 224,282 218,986 214,393 5.98%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 304,013 276,722 253,100 232,649 224,282 218,986 214,393 5.98%
NOSH 82,388 82,357 82,443 82,499 82,456 82,325 82,459 -0.01%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 24.51% 20.61% 16.43% 10.70% 8.88% 6.23% 2.15% -
ROE 4.92% 4.56% 4.45% 1.57% 1.92% 1.29% 0.47% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 74.27 73.97 83.19 41.49 58.59 55.20 56.76 4.57%
EPS 18.17 15.31 13.67 4.44 5.21 3.44 1.22 56.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 3.36 3.07 2.82 2.72 2.66 2.60 6.00%
Adjusted Per Share Value based on latest NOSH - 82,560
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 23.26 23.16 26.07 13.01 18.37 17.28 17.79 4.56%
EPS 5.69 4.79 4.28 1.39 1.63 1.08 0.38 56.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1558 1.052 0.9622 0.8845 0.8526 0.8325 0.815 5.98%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.68 1.01 0.88 0.60 0.60 0.40 0.67 -
P/RPS 2.26 1.37 1.06 1.45 1.02 0.72 1.18 11.42%
P/EPS 9.25 6.60 6.44 13.51 11.52 11.63 54.92 -25.66%
EY 10.82 15.16 15.53 7.40 8.68 8.60 1.82 34.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.30 0.29 0.21 0.22 0.15 0.26 9.96%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 20/11/12 15/11/11 15/11/10 18/11/09 18/11/08 20/11/07 -
Price 1.30 1.01 0.91 0.56 0.60 0.62 0.66 -
P/RPS 1.75 1.37 1.09 1.35 1.02 1.12 1.16 7.08%
P/EPS 7.15 6.60 6.66 12.61 11.52 18.02 54.10 -28.60%
EY 13.98 15.16 15.02 7.93 8.68 5.55 1.85 40.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.30 0.20 0.22 0.23 0.25 5.76%

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