[SBCCORP] YoY TTM Result on 30-Sep-2010 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 10.82%
YoY- 42.16%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 127,558 145,322 148,167 89,298 80,639 105,690 91,003 5.78%
PBT 37,851 39,180 28,436 12,740 6,322 6,877 -1,536 -
Tax -8,762 -14,018 -7,726 -3,565 127 -1,550 -1,018 43.10%
NP 29,089 25,162 20,710 9,175 6,449 5,327 -2,554 -
-
NP to SH 29,116 25,212 20,710 9,175 6,454 5,340 -2,554 -
-
Tax Rate 23.15% 35.78% 27.17% 27.98% -2.01% 22.54% - -
Total Cost 98,469 120,160 127,457 80,123 74,190 100,363 93,557 0.85%
-
Net Worth 304,108 276,875 253,040 232,820 223,911 219,450 214,638 5.97%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 3,294 2,883 2,063 1,235 1,233 1,234 821 26.02%
Div Payout % 11.31% 11.44% 9.96% 13.47% 19.10% 23.12% 0.00% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 304,108 276,875 253,040 232,820 223,911 219,450 214,638 5.97%
NOSH 82,414 82,403 82,423 82,560 82,320 82,499 82,553 -0.02%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 22.80% 17.31% 13.98% 10.27% 8.00% 5.04% -2.81% -
ROE 9.57% 9.11% 8.18% 3.94% 2.88% 2.43% -1.19% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 154.78 176.35 179.76 108.16 97.96 128.11 110.24 5.81%
EPS 35.33 30.60 25.13 11.11 7.84 6.47 -3.09 -
DPS 4.00 3.50 2.50 1.50 1.50 1.50 1.00 25.96%
NAPS 3.69 3.36 3.07 2.82 2.72 2.66 2.60 6.00%
Adjusted Per Share Value based on latest NOSH - 82,560
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 49.42 56.30 57.40 34.59 31.24 40.94 35.25 5.78%
EPS 11.28 9.77 8.02 3.55 2.50 2.07 -0.99 -
DPS 1.28 1.12 0.80 0.48 0.48 0.48 0.32 25.96%
NAPS 1.1781 1.0726 0.9803 0.902 0.8674 0.8502 0.8315 5.97%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.68 1.01 0.88 0.60 0.60 0.40 0.67 -
P/RPS 1.09 0.57 0.49 0.55 0.61 0.31 0.61 10.14%
P/EPS 4.76 3.30 3.50 5.40 7.65 6.18 -21.66 -
EY 21.03 30.29 28.55 18.52 13.07 16.18 -4.62 -
DY 2.38 3.47 2.84 2.50 2.50 3.75 1.49 8.11%
P/NAPS 0.46 0.30 0.29 0.21 0.22 0.15 0.26 9.96%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 20/11/12 15/11/11 15/11/10 18/11/09 18/11/08 20/11/07 -
Price 1.30 1.01 0.91 0.56 0.60 0.62 0.66 -
P/RPS 0.84 0.57 0.51 0.52 0.61 0.48 0.60 5.76%
P/EPS 3.68 3.30 3.62 5.04 7.65 9.58 -21.33 -
EY 27.18 30.29 27.61 19.84 13.07 10.44 -4.69 -
DY 3.08 3.47 2.75 2.68 2.50 2.42 1.52 12.47%
P/NAPS 0.35 0.30 0.30 0.20 0.22 0.23 0.25 5.76%

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