[SBCCORP] YoY Quarter Result on 31-Mar-2010 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 72.66%
YoY- 183.29%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 48,801 52,964 24,778 27,034 16,196 31,360 12,365 25.68%
PBT 16,949 13,415 3,472 4,327 -1,592 1,457 -4,515 -
Tax -5,413 -4,782 -839 -834 2,825 500 517 -
NP 11,536 8,633 2,633 3,493 1,233 1,957 -3,998 -
-
NP to SH 11,514 8,633 2,633 3,493 1,233 1,967 -3,998 -
-
Tax Rate 31.94% 35.65% 24.16% 19.27% - -34.32% - -
Total Cost 37,265 44,331 22,145 23,541 14,963 29,403 16,363 14.68%
-
Net Worth 289,085 264,426 242,665 229,022 219,474 215,629 164,395 9.85%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 3,294 2,883 2,063 1,235 1,233 1,234 821 26.02%
Div Payout % 28.61% 33.40% 78.37% 35.38% 100.00% 62.76% 0.00% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 289,085 264,426 242,665 229,022 219,474 215,629 164,395 9.85%
NOSH 82,360 82,375 82,539 82,382 82,200 82,301 82,197 0.03%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 23.64% 16.30% 10.63% 12.92% 7.61% 6.24% -32.33% -
ROE 3.98% 3.26% 1.09% 1.53% 0.56% 0.91% -2.43% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 59.25 64.30 30.02 32.82 19.70 38.10 15.04 25.64%
EPS 13.98 10.48 3.19 4.24 1.50 2.39 -4.85 -
DPS 4.00 3.50 2.50 1.50 1.50 1.50 1.00 25.96%
NAPS 3.51 3.21 2.94 2.78 2.67 2.62 2.00 9.81%
Adjusted Per Share Value based on latest NOSH - 82,382
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 18.91 20.52 9.60 10.47 6.27 12.15 4.79 25.69%
EPS 4.46 3.34 1.02 1.35 0.48 0.76 -1.55 -
DPS 1.28 1.12 0.80 0.48 0.48 0.48 0.32 25.96%
NAPS 1.1199 1.0244 0.9401 0.8872 0.8502 0.8354 0.6369 9.85%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.07 0.91 0.62 0.52 0.43 0.68 0.61 -
P/RPS 1.81 1.42 2.07 1.58 2.18 1.78 4.06 -12.58%
P/EPS 7.65 8.68 19.44 12.26 28.67 28.45 -12.54 -
EY 13.07 11.52 5.15 8.15 3.49 3.51 -7.97 -
DY 3.74 3.85 4.03 2.88 3.49 2.21 1.64 14.71%
P/NAPS 0.30 0.28 0.21 0.19 0.16 0.26 0.31 -0.54%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 28/05/12 24/05/11 27/05/10 21/05/09 22/05/08 24/05/07 -
Price 1.57 0.82 0.90 0.58 0.50 0.57 0.60 -
P/RPS 2.65 1.28 3.00 1.77 2.54 1.50 3.99 -6.58%
P/EPS 11.23 7.82 28.21 13.68 33.33 23.85 -12.34 -
EY 8.90 12.78 3.54 7.31 3.00 4.19 -8.11 -
DY 2.55 4.27 2.78 2.59 3.00 2.63 1.67 7.30%
P/NAPS 0.45 0.26 0.31 0.21 0.19 0.22 0.30 6.98%

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