[SBCCORP] QoQ Annualized Quarter 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- 90.55%
YoY- 65.69%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 137,170 132,376 113,811 118,710 68,458 54,592 103,379 20.72%
PBT 31,786 19,096 17,910 19,250 10,734 6,372 13,118 80.30%
Tax -9,246 -7,480 -4,807 -5,290 -3,408 -1,264 -3,315 98.02%
NP 22,540 11,616 13,103 13,960 7,326 5,108 9,803 74.11%
-
NP to SH 22,540 11,616 13,103 13,960 7,326 5,108 9,812 74.01%
-
Tax Rate 29.09% 39.17% 26.84% 27.48% 31.75% 19.84% 25.27% -
Total Cost 114,630 120,760 100,708 104,750 61,132 49,484 93,576 14.47%
-
Net Worth 253,100 245,025 242,434 238,254 232,649 229,860 229,221 6.82%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 2,061 - - - 1,236 -
Div Payout % - - 15.73% - - - 12.61% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 253,100 245,025 242,434 238,254 232,649 229,860 229,221 6.82%
NOSH 82,443 82,500 82,460 82,440 82,499 82,387 82,453 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 16.43% 8.78% 11.51% 11.76% 10.70% 9.36% 9.48% -
ROE 8.91% 4.74% 5.40% 5.86% 3.15% 2.22% 4.28% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 166.38 160.46 138.02 143.99 82.98 66.26 125.38 20.73%
EPS 27.34 14.08 15.89 16.93 8.88 6.20 11.90 74.02%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.50 -
NAPS 3.07 2.97 2.94 2.89 2.82 2.79 2.78 6.83%
Adjusted Per Share Value based on latest NOSH - 82,409
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 53.14 51.28 44.09 45.99 26.52 21.15 40.05 20.72%
EPS 8.73 4.50 5.08 5.41 2.84 1.98 3.80 74.02%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 0.48 -
NAPS 0.9805 0.9492 0.9392 0.923 0.9013 0.8905 0.888 6.82%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.88 0.92 0.62 0.60 0.60 0.59 0.52 -
P/RPS 0.53 0.57 0.45 0.42 0.72 0.89 0.41 18.64%
P/EPS 3.22 6.53 3.90 3.54 6.76 9.52 4.37 -18.40%
EY 31.07 15.30 25.63 28.22 14.80 10.51 22.88 22.60%
DY 0.00 0.00 4.03 0.00 0.00 0.00 2.88 -
P/NAPS 0.29 0.31 0.21 0.21 0.21 0.21 0.19 32.53%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 05/08/11 24/05/11 17/02/11 15/11/10 23/07/10 27/05/10 -
Price 0.91 1.01 0.90 0.58 0.56 0.61 0.58 -
P/RPS 0.55 0.63 0.65 0.40 0.67 0.92 0.46 12.63%
P/EPS 3.33 7.17 5.66 3.43 6.31 9.84 4.87 -22.36%
EY 30.04 13.94 17.66 29.20 15.86 10.16 20.52 28.89%
DY 0.00 0.00 2.78 0.00 0.00 0.00 2.59 -
P/NAPS 0.30 0.34 0.31 0.20 0.20 0.22 0.21 26.81%

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