[SBCCORP] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 52.19%
YoY- 84.99%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 159,698 131,453 124,799 116,067 92,541 92,935 88,060 10.41%
PBT 50,147 34,467 25,714 18,765 7,199 8,137 -1,478 -
Tax -15,109 -10,720 -7,841 -4,802 344 -2,425 -974 57.85%
NP 35,038 23,747 17,873 13,963 7,543 5,712 -2,452 -
-
NP to SH 35,053 23,874 17,873 13,963 7,548 5,725 -2,452 -
-
Tax Rate 30.13% 31.10% 30.49% 25.59% -4.78% 29.80% - -
Total Cost 124,660 107,706 106,926 102,104 84,998 87,223 90,512 5.47%
-
Net Worth 358,423 277,182 256,155 238,162 226,245 219,687 212,727 9.07%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 3,294 2,883 2,063 1,235 1,233 1,234 821 26.02%
Div Payout % 9.40% 12.08% 11.55% 8.85% 16.34% 21.56% 0.00% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 358,423 277,182 256,155 238,162 226,245 219,687 212,727 9.07%
NOSH 92,139 82,249 82,365 82,409 82,571 82,589 81,818 1.99%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 21.94% 18.07% 14.32% 12.03% 8.15% 6.15% -2.78% -
ROE 9.78% 8.61% 6.98% 5.86% 3.34% 2.61% -1.15% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 173.32 159.82 151.52 140.84 112.07 112.53 107.63 8.25%
EPS 38.04 29.03 21.70 16.94 9.14 6.93 -3.00 -
DPS 3.58 3.50 2.50 1.50 1.50 1.50 1.00 23.66%
NAPS 3.89 3.37 3.11 2.89 2.74 2.66 2.60 6.93%
Adjusted Per Share Value based on latest NOSH - 82,409
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 60.71 49.97 47.44 44.12 35.18 35.33 33.48 10.41%
EPS 13.33 9.08 6.79 5.31 2.87 2.18 -0.93 -
DPS 1.25 1.10 0.78 0.47 0.47 0.47 0.31 26.13%
NAPS 1.3626 1.0538 0.9738 0.9054 0.8601 0.8352 0.8087 9.07%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.20 1.03 0.87 0.60 0.55 0.50 0.67 -
P/RPS 0.69 0.64 0.57 0.43 0.49 0.44 0.62 1.79%
P/EPS 3.15 3.55 4.01 3.54 6.02 7.21 -22.36 -
EY 31.70 28.18 24.94 28.24 16.62 13.86 -4.47 -
DY 2.98 3.40 2.87 2.50 2.73 3.00 1.49 12.23%
P/NAPS 0.31 0.31 0.28 0.21 0.20 0.19 0.26 2.97%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 18/02/14 05/02/13 14/02/12 17/02/11 09/02/10 17/02/09 22/02/08 -
Price 1.49 1.08 1.02 0.58 0.60 0.50 0.55 -
P/RPS 0.86 0.68 0.67 0.41 0.54 0.44 0.51 9.09%
P/EPS 3.92 3.72 4.70 3.42 6.56 7.21 -18.35 -
EY 25.53 26.88 21.27 29.21 15.24 13.86 -5.45 -
DY 2.40 3.24 2.45 2.59 2.50 3.00 1.82 4.71%
P/NAPS 0.38 0.32 0.33 0.20 0.22 0.19 0.21 10.37%

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