[SBCCORP] YoY 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- 185.29%
YoY- 236.48%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 49,707 17,567 31,436 54,804 28,035 16,133 28,888 9.45%
PBT 13,932 1,636 6,349 9,071 3,046 2,169 909 57.54%
Tax -5,428 919 -2,379 -2,264 -1,027 -1,244 -369 56.46%
NP 8,504 2,555 3,970 6,807 2,019 925 540 58.25%
-
NP to SH 8,569 2,632 3,970 6,807 2,023 925 540 58.45%
-
Tax Rate 38.96% -56.17% 37.47% 24.96% 33.72% 57.35% 40.59% -
Total Cost 41,203 15,012 27,466 47,997 26,016 15,208 28,348 6.42%
-
Net Worth 358,423 277,182 256,155 238,162 226,245 219,687 212,727 9.07%
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 358,423 277,182 256,155 238,162 226,245 219,687 212,727 9.07%
NOSH 92,139 82,249 82,365 82,409 82,571 82,589 81,818 1.99%
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 17.11% 14.54% 12.63% 12.42% 7.20% 5.73% 1.87% -
ROE 2.39% 0.95% 1.55% 2.86% 0.89% 0.42% 0.25% -
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 53.95 21.36 38.17 66.50 33.95 19.53 35.31 7.31%
EPS 9.30 3.20 4.82 8.26 2.45 1.12 0.66 55.35%
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 18.90 6.68 11.95 20.83 10.66 6.13 10.98 9.46%
EPS 3.26 1.00 1.51 2.59 0.77 0.35 0.21 57.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3626 1.0538 0.9738 0.9054 0.8601 0.8352 0.8087 9.07%
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 2.22 4.82 2.28 0.90 1.62 2.56 1.90 2.62%
P/EPS 12.90 32.19 18.05 7.26 22.45 44.64 101.52 -29.07%
EY 7.75 3.11 5.54 13.77 4.45 2.24 0.99 40.86%
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 2.76 5.06 2.67 0.87 1.77 2.56 1.56 9.96%
P/EPS 16.02 33.75 21.16 7.02 24.49 44.64 83.33 -24.01%
EY 6.24 2.96 4.73 14.24 4.08 2.24 1.20 31.59%
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