[SBCCORP] YoY TTM Result on 31-Dec-2008 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 7.21%
YoY- 333.48%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 124,799 116,067 92,541 92,935 88,060 92,442 60,514 12.81%
PBT 25,714 18,765 7,199 8,137 -1,478 2,138 1,987 53.19%
Tax -7,841 -4,802 344 -2,425 -974 -585 -736 48.31%
NP 17,873 13,963 7,543 5,712 -2,452 1,553 1,251 55.74%
-
NP to SH 17,873 13,963 7,548 5,725 -2,452 1,553 1,251 55.74%
-
Tax Rate 30.49% 25.59% -4.78% 29.80% - 27.36% 37.04% -
Total Cost 106,926 102,104 84,998 87,223 90,512 90,889 59,263 10.33%
-
Net Worth 256,155 238,162 226,245 219,687 212,727 221,479 221,610 2.44%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 2,063 1,235 1,233 1,234 821 827 826 16.47%
Div Payout % 11.55% 8.85% 16.34% 21.56% 0.00% 53.31% 66.03% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 256,155 238,162 226,245 219,687 212,727 221,479 221,610 2.44%
NOSH 82,365 82,409 82,571 82,589 81,818 82,641 82,999 -0.12%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 14.32% 12.03% 8.15% 6.15% -2.78% 1.68% 2.07% -
ROE 6.98% 5.86% 3.34% 2.61% -1.15% 0.70% 0.56% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 151.52 140.84 112.07 112.53 107.63 111.86 72.91 12.95%
EPS 21.70 16.94 9.14 6.93 -3.00 1.88 1.51 55.89%
DPS 2.50 1.50 1.50 1.50 1.00 1.00 1.00 16.49%
NAPS 3.11 2.89 2.74 2.66 2.60 2.68 2.67 2.57%
Adjusted Per Share Value based on latest NOSH - 82,589
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 47.44 44.12 35.18 35.33 33.48 35.14 23.01 12.80%
EPS 6.79 5.31 2.87 2.18 -0.93 0.59 0.48 55.48%
DPS 0.78 0.47 0.47 0.47 0.31 0.31 0.31 16.61%
NAPS 0.9738 0.9054 0.8601 0.8352 0.8087 0.842 0.8425 2.44%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.87 0.60 0.55 0.50 0.67 0.59 0.73 -
P/RPS 0.57 0.43 0.49 0.44 0.62 0.53 1.00 -8.93%
P/EPS 4.01 3.54 6.02 7.21 -22.36 31.40 48.43 -33.96%
EY 24.94 28.24 16.62 13.86 -4.47 3.19 2.06 51.50%
DY 2.87 2.50 2.73 3.00 1.49 1.70 1.36 13.24%
P/NAPS 0.28 0.21 0.20 0.19 0.26 0.22 0.27 0.60%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 14/02/12 17/02/11 09/02/10 17/02/09 22/02/08 14/02/07 23/02/06 -
Price 1.02 0.58 0.60 0.50 0.55 0.63 0.80 -
P/RPS 0.67 0.41 0.54 0.44 0.51 0.56 1.10 -7.92%
P/EPS 4.70 3.42 6.56 7.21 -18.35 33.52 53.08 -33.22%
EY 21.27 29.21 15.24 13.86 -5.45 2.98 1.88 49.80%
DY 2.45 2.59 2.50 3.00 1.82 1.59 1.24 12.01%
P/NAPS 0.33 0.20 0.22 0.19 0.21 0.24 0.30 1.60%

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