[SBCCORP] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 185.83%
YoY- 65.69%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 110,897 78,489 100,021 89,033 76,345 61,575 75,695 6.56%
PBT 33,198 21,052 22,242 14,438 8,791 6,680 3,069 48.66%
Tax -9,696 -5,938 -7,002 -3,968 -2,481 -2,925 -1,523 36.10%
NP 23,502 15,114 15,240 10,470 6,310 3,755 1,546 57.32%
-
NP to SH 23,539 15,241 15,240 10,470 6,319 3,757 1,546 57.36%
-
Tax Rate 29.21% 28.21% 31.48% 27.48% 28.22% 43.79% 49.63% -
Total Cost 87,395 63,375 84,781 78,563 70,035 57,820 74,149 2.77%
-
Net Worth 358,242 277,633 256,196 238,254 225,737 219,158 213,808 8.97%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 358,242 277,633 256,196 238,254 225,737 219,158 213,808 8.97%
NOSH 92,093 82,383 82,378 82,440 82,385 82,390 82,234 1.90%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 21.19% 19.26% 15.24% 11.76% 8.27% 6.10% 2.04% -
ROE 6.57% 5.49% 5.95% 4.39% 2.80% 1.71% 0.72% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 120.42 95.27 121.42 108.00 92.67 74.74 92.05 4.57%
EPS 25.56 18.50 18.50 12.70 7.67 4.56 1.88 54.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.89 3.37 3.11 2.89 2.74 2.66 2.60 6.93%
Adjusted Per Share Value based on latest NOSH - 82,409
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 42.16 29.84 38.02 33.85 29.02 23.41 28.78 6.56%
EPS 8.95 5.79 5.79 3.98 2.40 1.43 0.59 57.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3619 1.0555 0.974 0.9058 0.8582 0.8332 0.8128 8.97%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.20 1.03 0.87 0.60 0.55 0.50 0.67 -
P/RPS 1.00 1.08 0.72 0.56 0.59 0.67 0.73 5.38%
P/EPS 4.69 5.57 4.70 4.72 7.17 10.96 35.64 -28.65%
EY 21.30 17.96 21.26 21.17 13.95 9.12 2.81 40.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.28 0.21 0.20 0.19 0.26 2.97%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 18/02/14 05/02/13 14/02/12 17/02/11 09/02/10 17/02/09 22/02/08 -
Price 1.49 1.08 1.02 0.58 0.60 0.50 0.55 -
P/RPS 1.24 1.13 0.84 0.54 0.65 0.67 0.60 12.84%
P/EPS 5.83 5.84 5.51 4.57 7.82 10.96 29.26 -23.55%
EY 17.15 17.13 18.14 21.90 12.78 9.12 3.42 30.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.33 0.20 0.22 0.19 0.21 10.37%

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