[SBCCORP] YoY TTM Result on 30-Jun-2008 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 30.86%
YoY- 255.94%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 133,257 94,805 72,929 115,980 77,682 70,200 66,139 12.37%
PBT 21,091 10,946 6,974 5,393 -1,920 1,856 3,071 37.84%
Tax -6,361 -2,668 -497 -807 -1,028 -737 -859 39.59%
NP 14,730 8,278 6,477 4,586 -2,948 1,119 2,212 37.14%
-
NP to SH 14,730 8,279 6,483 4,597 -2,948 1,119 2,212 37.14%
-
Tax Rate 30.16% 24.37% 7.13% 14.96% - 39.71% 27.97% -
Total Cost 118,527 86,527 66,452 111,394 80,630 69,081 63,927 10.83%
-
Net Worth 245,025 229,860 222,829 218,173 212,749 216,952 188,999 4.41%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 2,063 1,235 1,233 1,234 821 827 826 16.47%
Div Payout % 14.01% 14.93% 19.02% 26.85% 0.00% 73.99% 37.35% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 245,025 229,860 222,829 218,173 212,749 216,952 188,999 4.41%
NOSH 82,500 82,387 82,529 82,641 82,142 80,952 80,769 0.35%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 11.05% 8.73% 8.88% 3.95% -3.79% 1.59% 3.34% -
ROE 6.01% 3.60% 2.91% 2.11% -1.39% 0.52% 1.17% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 161.52 115.07 88.37 140.34 94.57 86.72 81.89 11.98%
EPS 17.85 10.05 7.86 5.56 -3.59 1.38 2.74 36.64%
DPS 2.50 1.50 1.50 1.50 1.00 1.02 1.02 16.10%
NAPS 2.97 2.79 2.70 2.64 2.59 2.68 2.34 4.05%
Adjusted Per Share Value based on latest NOSH - 82,641
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 50.66 36.04 27.73 44.09 29.53 26.69 25.14 12.38%
EPS 5.60 3.15 2.46 1.75 -1.12 0.43 0.84 37.16%
DPS 0.78 0.47 0.47 0.47 0.31 0.31 0.31 16.61%
NAPS 0.9315 0.8738 0.8471 0.8294 0.8088 0.8248 0.7185 4.42%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.92 0.59 0.55 0.51 0.65 0.55 0.67 -
P/RPS 0.57 0.51 0.62 0.36 0.69 0.63 0.82 -5.87%
P/EPS 5.15 5.87 7.00 9.17 -18.11 39.79 24.46 -22.86%
EY 19.41 17.03 14.28 10.91 -5.52 2.51 4.09 29.61%
DY 2.72 2.54 2.73 2.94 1.54 1.86 1.53 10.05%
P/NAPS 0.31 0.21 0.20 0.19 0.25 0.21 0.29 1.11%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 05/08/11 23/07/10 26/08/09 27/08/08 09/08/07 24/08/06 23/08/05 -
Price 1.01 0.61 0.50 0.44 0.65 0.54 0.63 -
P/RPS 0.63 0.53 0.57 0.31 0.69 0.62 0.77 -3.28%
P/EPS 5.66 6.07 6.37 7.91 -18.11 39.07 23.00 -20.82%
EY 17.68 16.47 15.71 12.64 -5.52 2.56 4.35 26.31%
DY 2.48 2.46 3.00 3.41 1.54 1.89 1.62 7.35%
P/NAPS 0.34 0.22 0.19 0.17 0.25 0.20 0.27 3.91%

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