[SBCCORP] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -0.45%
YoY- 20.86%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 145,322 148,167 89,298 80,639 105,690 91,003 69,385 13.09%
PBT 39,180 28,436 12,740 6,322 6,877 -1,536 1,901 65.50%
Tax -14,018 -7,726 -3,565 127 -1,550 -1,018 -620 68.07%
NP 25,162 20,710 9,175 6,449 5,327 -2,554 1,281 64.18%
-
NP to SH 25,212 20,710 9,175 6,454 5,340 -2,554 1,281 64.24%
-
Tax Rate 35.78% 27.17% 27.98% -2.01% 22.54% - 32.61% -
Total Cost 120,160 127,457 80,123 74,190 100,363 93,557 68,104 9.91%
-
Net Worth 276,875 253,040 232,820 223,911 219,450 214,638 222,556 3.70%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 2,883 2,063 1,235 1,233 1,234 821 827 23.11%
Div Payout % 11.44% 9.96% 13.47% 19.10% 23.12% 0.00% 64.63% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 276,875 253,040 232,820 223,911 219,450 214,638 222,556 3.70%
NOSH 82,403 82,423 82,560 82,320 82,499 82,553 83,043 -0.12%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 17.31% 13.98% 10.27% 8.00% 5.04% -2.81% 1.85% -
ROE 9.11% 8.18% 3.94% 2.88% 2.43% -1.19% 0.58% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 176.35 179.76 108.16 97.96 128.11 110.24 83.55 13.24%
EPS 30.60 25.13 11.11 7.84 6.47 -3.09 1.54 64.50%
DPS 3.50 2.50 1.50 1.50 1.50 1.00 1.00 23.19%
NAPS 3.36 3.07 2.82 2.72 2.66 2.60 2.68 3.83%
Adjusted Per Share Value based on latest NOSH - 82,320
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 55.25 56.33 33.95 30.66 40.18 34.60 26.38 13.09%
EPS 9.58 7.87 3.49 2.45 2.03 -0.97 0.49 64.05%
DPS 1.10 0.78 0.47 0.47 0.47 0.31 0.31 23.47%
NAPS 1.0526 0.962 0.8851 0.8512 0.8343 0.816 0.8461 3.70%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.01 0.88 0.60 0.60 0.40 0.67 0.65 -
P/RPS 0.57 0.49 0.55 0.61 0.31 0.61 0.78 -5.08%
P/EPS 3.30 3.50 5.40 7.65 6.18 -21.66 42.14 -34.56%
EY 30.29 28.55 18.52 13.07 16.18 -4.62 2.37 52.84%
DY 3.47 2.84 2.50 2.50 3.75 1.49 1.53 14.60%
P/NAPS 0.30 0.29 0.21 0.22 0.15 0.26 0.24 3.78%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 15/11/11 15/11/10 18/11/09 18/11/08 20/11/07 23/11/06 -
Price 1.01 0.91 0.56 0.60 0.62 0.66 0.56 -
P/RPS 0.57 0.51 0.52 0.61 0.48 0.60 0.67 -2.65%
P/EPS 3.30 3.62 5.04 7.65 9.58 -21.33 36.30 -32.92%
EY 30.29 27.61 19.84 13.07 10.44 -4.69 2.75 49.10%
DY 3.47 2.75 2.68 2.50 2.42 1.52 1.78 11.75%
P/NAPS 0.30 0.30 0.20 0.22 0.23 0.25 0.21 6.11%

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