[SBCCORP] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -46.9%
YoY- -1.84%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 32,248 35,491 20,581 26,088 18,378 28,668 15,347 13.16%
PBT 10,174 11,119 3,774 1,980 2,632 1,148 764 53.89%
Tax -3,557 -2,753 -1,388 -491 -1,115 -372 -382 44.99%
NP 6,617 8,366 2,386 1,489 1,517 776 382 60.78%
-
NP to SH 6,617 8,366 2,386 1,490 1,518 776 382 60.78%
-
Tax Rate 34.96% 24.76% 36.78% 24.80% 42.36% 32.40% 50.00% -
Total Cost 25,631 27,125 18,195 24,599 16,861 27,892 14,965 9.37%
-
Net Worth 276,875 253,040 232,820 223,911 219,450 214,638 222,556 3.70%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 276,875 253,040 232,820 223,911 219,450 214,638 222,556 3.70%
NOSH 82,403 82,423 82,560 82,320 82,499 82,553 83,043 -0.12%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 20.52% 23.57% 11.59% 5.71% 8.25% 2.71% 2.49% -
ROE 2.39% 3.31% 1.02% 0.67% 0.69% 0.36% 0.17% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 39.13 43.06 24.93 31.69 22.28 34.73 18.48 13.30%
EPS 8.03 10.15 2.89 1.81 1.84 0.94 0.46 60.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.36 3.07 2.82 2.72 2.66 2.60 2.68 3.83%
Adjusted Per Share Value based on latest NOSH - 82,320
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.26 13.49 7.82 9.92 6.99 10.90 5.83 13.17%
EPS 2.52 3.18 0.91 0.57 0.58 0.30 0.15 59.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0526 0.962 0.8851 0.8512 0.8343 0.816 0.8461 3.70%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.01 0.88 0.60 0.60 0.40 0.67 0.65 -
P/RPS 2.58 2.04 2.41 1.89 1.80 1.93 3.52 -5.04%
P/EPS 12.58 8.67 20.76 33.15 21.74 71.28 141.30 -33.15%
EY 7.95 11.53 4.82 3.02 4.60 1.40 0.71 49.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.21 0.22 0.15 0.26 0.24 3.78%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 15/11/11 15/11/10 18/11/09 18/11/08 20/11/07 23/11/06 -
Price 1.01 0.91 0.56 0.60 0.62 0.66 0.56 -
P/RPS 2.58 2.11 2.25 1.89 2.78 1.90 3.03 -2.64%
P/EPS 12.58 8.97 19.38 33.15 33.70 70.21 121.74 -31.47%
EY 7.95 11.15 5.16 3.02 2.97 1.42 0.82 45.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.20 0.22 0.23 0.25 0.21 6.11%

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