[SBCCORP] YoY TTM Result on 30-Sep-2008 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 16.16%
YoY- 309.08%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 148,167 89,298 80,639 105,690 91,003 69,385 62,224 15.55%
PBT 28,436 12,740 6,322 6,877 -1,536 1,901 2,721 47.83%
Tax -7,726 -3,565 127 -1,550 -1,018 -620 -937 42.11%
NP 20,710 9,175 6,449 5,327 -2,554 1,281 1,784 50.44%
-
NP to SH 20,710 9,175 6,454 5,340 -2,554 1,281 1,784 50.44%
-
Tax Rate 27.17% 27.98% -2.01% 22.54% - 32.61% 34.44% -
Total Cost 127,457 80,123 74,190 100,363 93,557 68,104 60,440 13.23%
-
Net Worth 253,040 232,820 223,911 219,450 214,638 222,556 190,666 4.82%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 2,063 1,235 1,233 1,234 821 827 826 16.47%
Div Payout % 9.96% 13.47% 19.10% 23.12% 0.00% 64.63% 46.31% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 253,040 232,820 223,911 219,450 214,638 222,556 190,666 4.82%
NOSH 82,423 82,560 82,320 82,499 82,553 83,043 81,481 0.19%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 13.98% 10.27% 8.00% 5.04% -2.81% 1.85% 2.87% -
ROE 8.18% 3.94% 2.88% 2.43% -1.19% 0.58% 0.94% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 179.76 108.16 97.96 128.11 110.24 83.55 76.37 15.32%
EPS 25.13 11.11 7.84 6.47 -3.09 1.54 2.19 50.15%
DPS 2.50 1.50 1.50 1.50 1.00 1.00 1.00 16.49%
NAPS 3.07 2.82 2.72 2.66 2.60 2.68 2.34 4.62%
Adjusted Per Share Value based on latest NOSH - 82,499
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 56.33 33.95 30.66 40.18 34.60 26.38 23.66 15.54%
EPS 7.87 3.49 2.45 2.03 -0.97 0.49 0.68 50.37%
DPS 0.78 0.47 0.47 0.47 0.31 0.31 0.31 16.61%
NAPS 0.962 0.8851 0.8512 0.8343 0.816 0.8461 0.7248 4.82%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.88 0.60 0.60 0.40 0.67 0.65 0.52 -
P/RPS 0.49 0.55 0.61 0.31 0.61 0.78 0.68 -5.31%
P/EPS 3.50 5.40 7.65 6.18 -21.66 42.14 23.75 -27.31%
EY 28.55 18.52 13.07 16.18 -4.62 2.37 4.21 37.55%
DY 2.84 2.50 2.50 3.75 1.49 1.53 1.92 6.73%
P/NAPS 0.29 0.21 0.22 0.15 0.26 0.24 0.22 4.70%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 15/11/11 15/11/10 18/11/09 18/11/08 20/11/07 23/11/06 23/11/05 -
Price 0.91 0.56 0.60 0.62 0.66 0.56 0.69 -
P/RPS 0.51 0.52 0.61 0.48 0.60 0.67 0.90 -9.02%
P/EPS 3.62 5.04 7.65 9.58 -21.33 36.30 31.51 -30.26%
EY 27.61 19.84 13.07 10.44 -4.69 2.75 3.17 43.41%
DY 2.75 2.68 2.50 2.42 1.52 1.78 1.45 11.25%
P/NAPS 0.30 0.20 0.22 0.23 0.25 0.21 0.29 0.56%

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