[SBCCORP] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 47.09%
YoY- 68.19%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 78,489 100,021 89,033 76,345 61,575 75,695 65,308 3.10%
PBT 21,052 22,242 14,438 8,791 6,680 3,069 2,584 41.80%
Tax -5,938 -7,002 -3,968 -2,481 -2,925 -1,523 -1,595 24.46%
NP 15,114 15,240 10,470 6,310 3,755 1,546 989 57.46%
-
NP to SH 15,241 15,240 10,470 6,319 3,757 1,546 989 57.68%
-
Tax Rate 28.21% 31.48% 27.48% 28.22% 43.79% 49.63% 61.73% -
Total Cost 63,375 84,781 78,563 70,035 57,820 74,149 64,319 -0.24%
-
Net Worth 277,633 256,196 238,254 225,737 219,158 213,808 220,876 3.88%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 277,633 256,196 238,254 225,737 219,158 213,808 220,876 3.88%
NOSH 82,383 82,378 82,440 82,385 82,390 82,234 82,416 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 19.26% 15.24% 11.76% 8.27% 6.10% 2.04% 1.51% -
ROE 5.49% 5.95% 4.39% 2.80% 1.71% 0.72% 0.45% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 95.27 121.42 108.00 92.67 74.74 92.05 79.24 3.11%
EPS 18.50 18.50 12.70 7.67 4.56 1.88 1.20 57.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.37 3.11 2.89 2.74 2.66 2.60 2.68 3.88%
Adjusted Per Share Value based on latest NOSH - 82,571
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 29.84 38.02 33.85 29.02 23.41 28.78 24.83 3.10%
EPS 5.79 5.79 3.98 2.40 1.43 0.59 0.38 57.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0555 0.974 0.9058 0.8582 0.8332 0.8128 0.8397 3.88%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.03 0.87 0.60 0.55 0.50 0.67 0.59 -
P/RPS 1.08 0.72 0.56 0.59 0.67 0.73 0.74 6.49%
P/EPS 5.57 4.70 4.72 7.17 10.96 35.64 49.17 -30.41%
EY 17.96 21.26 21.17 13.95 9.12 2.81 2.03 43.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.21 0.20 0.19 0.26 0.22 5.87%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 05/02/13 14/02/12 17/02/11 09/02/10 17/02/09 22/02/08 14/02/07 -
Price 1.08 1.02 0.58 0.60 0.50 0.55 0.63 -
P/RPS 1.13 0.84 0.54 0.65 0.67 0.60 0.80 5.91%
P/EPS 5.84 5.51 4.57 7.82 10.96 29.26 52.50 -30.62%
EY 17.13 18.14 21.90 12.78 9.12 3.42 1.90 44.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.20 0.22 0.19 0.21 0.24 4.90%

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