[SBCCORP] YoY Quarter Result on 31-Dec-2008 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -39.06%
YoY- 71.3%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 31,436 54,804 28,035 16,133 28,888 31,831 8,774 23.68%
PBT 6,349 9,071 3,046 2,169 909 851 614 47.57%
Tax -2,379 -2,264 -1,027 -1,244 -369 -413 -448 32.06%
NP 3,970 6,807 2,019 925 540 438 166 69.69%
-
NP to SH 3,970 6,807 2,023 925 540 438 166 69.69%
-
Tax Rate 37.47% 24.96% 33.72% 57.35% 40.59% 48.53% 72.96% -
Total Cost 27,466 47,997 26,016 15,208 28,348 31,393 8,608 21.32%
-
Net Worth 256,155 238,162 226,245 219,687 212,727 221,479 221,610 2.44%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 256,155 238,162 226,245 219,687 212,727 221,479 221,610 2.44%
NOSH 82,365 82,409 82,571 82,589 81,818 82,641 82,999 -0.12%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 12.63% 12.42% 7.20% 5.73% 1.87% 1.38% 1.89% -
ROE 1.55% 2.86% 0.89% 0.42% 0.25% 0.20% 0.07% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 38.17 66.50 33.95 19.53 35.31 38.52 10.57 23.85%
EPS 4.82 8.26 2.45 1.12 0.66 0.53 0.20 69.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.11 2.89 2.74 2.66 2.60 2.68 2.67 2.57%
Adjusted Per Share Value based on latest NOSH - 82,589
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 12.18 21.23 10.86 6.25 11.19 12.33 3.40 23.68%
EPS 1.54 2.64 0.78 0.36 0.21 0.17 0.06 71.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9924 0.9226 0.8765 0.8511 0.8241 0.858 0.8585 2.44%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.87 0.60 0.55 0.50 0.67 0.59 0.73 -
P/RPS 2.28 0.90 1.62 2.56 1.90 1.53 6.91 -16.86%
P/EPS 18.05 7.26 22.45 44.64 101.52 111.32 365.00 -39.40%
EY 5.54 13.77 4.45 2.24 0.99 0.90 0.27 65.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.21 0.20 0.19 0.26 0.22 0.27 0.60%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 14/02/12 17/02/11 09/02/10 17/02/09 22/02/08 14/02/07 23/02/06 -
Price 1.02 0.58 0.60 0.50 0.55 0.63 0.80 -
P/RPS 2.67 0.87 1.77 2.56 1.56 1.64 7.57 -15.93%
P/EPS 21.16 7.02 24.49 44.64 83.33 118.87 400.00 -38.71%
EY 4.73 14.24 4.08 2.24 1.20 0.84 0.25 63.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.20 0.22 0.19 0.21 0.24 0.30 1.60%

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