[SBCCORP] YoY Annualized Quarter 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- -11.56%
YoY- 143.01%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 133,361 118,710 101,793 82,100 100,926 87,077 57,066 15.18%
PBT 29,656 19,250 11,721 8,906 4,092 3,445 2,648 49.54%
Tax -9,336 -5,290 -3,308 -3,900 -2,030 -2,126 -1,994 29.32%
NP 20,320 13,960 8,413 5,006 2,061 1,318 653 77.30%
-
NP to SH 20,320 13,960 8,425 5,009 2,061 1,318 653 77.30%
-
Tax Rate 31.48% 27.48% 28.22% 43.79% 49.61% 61.71% 75.30% -
Total Cost 113,041 104,750 93,380 77,093 98,865 85,758 56,413 12.27%
-
Net Worth 256,196 238,254 225,737 219,158 213,808 220,876 221,745 2.43%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 256,196 238,254 225,737 219,158 213,808 220,876 221,745 2.43%
NOSH 82,378 82,440 82,385 82,390 82,234 82,416 83,050 -0.13%
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 15.24% 11.76% 8.27% 6.10% 2.04% 1.51% 1.14% -
ROE 7.93% 5.86% 3.73% 2.29% 0.96% 0.60% 0.29% -
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 161.89 143.99 123.56 99.65 122.73 105.66 68.71 15.34%
EPS 24.67 16.93 10.23 6.08 2.51 1.60 0.79 77.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 51.66 45.99 39.44 31.81 39.10 33.73 22.11 15.18%
EPS 7.87 5.41 3.26 1.94 0.80 0.51 0.25 77.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9925 0.923 0.8745 0.849 0.8283 0.8557 0.859 2.43%
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 0.54 0.42 0.45 0.50 0.55 0.56 1.06 -10.62%
P/EPS 3.53 3.54 5.38 8.22 26.73 36.87 92.80 -41.99%
EY 28.35 28.22 18.59 12.16 3.74 2.71 1.08 72.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 0.63 0.40 0.49 0.50 0.45 0.60 1.16 -9.66%
P/EPS 4.14 3.43 5.87 8.22 21.94 39.38 101.69 -41.33%
EY 24.18 29.20 17.04 12.16 4.56 2.54 0.98 70.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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