[SBCCORP] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 16.95%
YoY- 31.84%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 131,453 124,799 116,067 92,541 92,935 88,060 92,442 6.03%
PBT 34,467 25,714 18,765 7,199 8,137 -1,478 2,138 58.87%
Tax -10,720 -7,841 -4,802 344 -2,425 -974 -585 62.29%
NP 23,747 17,873 13,963 7,543 5,712 -2,452 1,553 57.48%
-
NP to SH 23,874 17,873 13,963 7,548 5,725 -2,452 1,553 57.62%
-
Tax Rate 31.10% 30.49% 25.59% -4.78% 29.80% - 27.36% -
Total Cost 107,706 106,926 102,104 84,998 87,223 90,512 90,889 2.86%
-
Net Worth 277,182 256,155 238,162 226,245 219,687 212,727 221,479 3.80%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,883 2,063 1,235 1,233 1,234 821 827 23.11%
Div Payout % 12.08% 11.55% 8.85% 16.34% 21.56% 0.00% 53.31% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 277,182 256,155 238,162 226,245 219,687 212,727 221,479 3.80%
NOSH 82,249 82,365 82,409 82,571 82,589 81,818 82,641 -0.07%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 18.07% 14.32% 12.03% 8.15% 6.15% -2.78% 1.68% -
ROE 8.61% 6.98% 5.86% 3.34% 2.61% -1.15% 0.70% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 159.82 151.52 140.84 112.07 112.53 107.63 111.86 6.12%
EPS 29.03 21.70 16.94 9.14 6.93 -3.00 1.88 57.73%
DPS 3.50 2.50 1.50 1.50 1.50 1.00 1.00 23.19%
NAPS 3.37 3.11 2.89 2.74 2.66 2.60 2.68 3.88%
Adjusted Per Share Value based on latest NOSH - 82,571
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 50.93 48.35 44.96 35.85 36.00 34.11 35.81 6.04%
EPS 9.25 6.92 5.41 2.92 2.22 -0.95 0.60 57.69%
DPS 1.12 0.80 0.48 0.48 0.48 0.32 0.32 23.19%
NAPS 1.0738 0.9924 0.9226 0.8765 0.8511 0.8241 0.858 3.80%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.03 0.87 0.60 0.55 0.50 0.67 0.59 -
P/RPS 0.64 0.57 0.43 0.49 0.44 0.62 0.53 3.19%
P/EPS 3.55 4.01 3.54 6.02 7.21 -22.36 31.40 -30.43%
EY 28.18 24.94 28.24 16.62 13.86 -4.47 3.19 43.73%
DY 3.40 2.87 2.50 2.73 3.00 1.49 1.70 12.23%
P/NAPS 0.31 0.28 0.21 0.20 0.19 0.26 0.22 5.87%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 05/02/13 14/02/12 17/02/11 09/02/10 17/02/09 22/02/08 14/02/07 -
Price 1.08 1.02 0.58 0.60 0.50 0.55 0.63 -
P/RPS 0.68 0.67 0.41 0.54 0.44 0.51 0.56 3.28%
P/EPS 3.72 4.70 3.42 6.56 7.21 -18.35 33.52 -30.65%
EY 26.88 21.27 29.21 15.24 13.86 -5.45 2.98 44.23%
DY 3.24 2.45 2.59 2.50 3.00 1.82 1.59 12.58%
P/NAPS 0.32 0.33 0.20 0.22 0.19 0.21 0.24 4.90%

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