[SBCCORP] YoY 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- 86.84%
YoY- 60.13%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 35,118 32,248 35,491 20,581 26,088 18,378 28,668 3.43%
PBT 11,093 10,174 11,119 3,774 1,980 2,632 1,148 45.89%
Tax -2,462 -3,557 -2,753 -1,388 -491 -1,115 -372 36.98%
NP 8,631 6,617 8,366 2,386 1,489 1,517 776 49.35%
-
NP to SH 8,637 6,617 8,366 2,386 1,490 1,518 776 49.36%
-
Tax Rate 22.19% 34.96% 24.76% 36.78% 24.80% 42.36% 32.40% -
Total Cost 26,487 25,631 27,125 18,195 24,599 16,861 27,892 -0.85%
-
Net Worth 304,108 276,875 253,040 232,820 223,911 219,450 214,638 5.97%
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 304,108 276,875 253,040 232,820 223,911 219,450 214,638 5.97%
NOSH 82,414 82,403 82,423 82,560 82,320 82,499 82,553 -0.02%
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 24.58% 20.52% 23.57% 11.59% 5.71% 8.25% 2.71% -
ROE 2.84% 2.39% 3.31% 1.02% 0.67% 0.69% 0.36% -
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 42.61 39.13 43.06 24.93 31.69 22.28 34.73 3.46%
EPS 10.48 8.03 10.15 2.89 1.81 1.84 0.94 49.40%
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 13.35 12.26 13.49 7.82 9.92 6.99 10.90 3.43%
EPS 3.28 2.52 3.18 0.91 0.57 0.58 0.30 48.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1561 1.0526 0.962 0.8851 0.8512 0.8343 0.816 5.97%
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 3.94 2.58 2.04 2.41 1.89 1.80 1.93 12.61%
P/EPS 16.03 12.58 8.67 20.76 33.15 21.74 71.28 -22.00%
EY 6.24 7.95 11.53 4.82 3.02 4.60 1.40 28.25%
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 3.05 2.58 2.11 2.25 1.89 2.78 1.90 8.19%
P/EPS 12.40 12.58 8.97 19.38 33.15 33.70 70.21 -25.07%
EY 8.06 7.95 11.15 5.16 3.02 2.97 1.42 33.52%
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