[SBCCORP] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 214.47%
YoY- -48.64%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 86,317 104,964 108,232 116,872 69,829 61,308 68,082 17.12%
PBT 6,996 9,986 13,912 11,252 5,150 702 3,520 58.01%
Tax -4,923 -6,878 -5,116 -4,928 -3,139 -1,679 -1,148 163.71%
NP 2,073 3,108 8,796 6,324 2,011 -977 2,372 -8.58%
-
NP to SH 2,073 3,108 8,796 6,324 2,011 -977 2,372 -8.58%
-
Tax Rate 70.37% 68.88% 36.77% 43.80% 60.95% 239.17% 32.61% -
Total Cost 84,244 101,856 99,436 110,548 67,818 62,285 65,710 17.99%
-
Net Worth 212,526 202,407 193,387 192,882 211,592 220,154 157,777 21.94%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 871 - - - 874 - - -
Div Payout % 42.02% - - - 43.48% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 212,526 202,407 193,387 192,882 211,592 220,154 157,777 21.94%
NOSH 87,100 82,953 77,978 79,050 87,434 89,859 78,888 6.81%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.40% 2.96% 8.13% 5.41% 2.88% -1.59% 3.48% -
ROE 0.98% 1.54% 4.55% 3.28% 0.95% -0.44% 1.50% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 99.10 126.53 138.80 147.85 79.86 68.23 86.30 9.64%
EPS 2.38 3.75 11.28 8.00 2.37 -1.72 2.94 -13.12%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.44 2.44 2.48 2.44 2.42 2.45 2.00 14.16%
Adjusted Per Share Value based on latest NOSH - 79,050
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 32.81 39.90 41.15 44.43 26.55 23.31 25.88 17.12%
EPS 0.79 1.18 3.34 2.40 0.76 -0.37 0.90 -8.31%
DPS 0.33 0.00 0.00 0.00 0.33 0.00 0.00 -
NAPS 0.808 0.7695 0.7352 0.7333 0.8044 0.837 0.5998 21.95%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.19 1.15 1.20 0.84 0.77 0.81 0.87 -
P/RPS 1.20 0.91 0.86 0.57 0.96 1.19 1.01 12.16%
P/EPS 50.00 30.69 10.64 10.50 33.48 -74.47 28.93 43.96%
EY 2.00 3.26 9.40 9.52 2.99 -1.34 3.46 -30.58%
DY 0.84 0.00 0.00 0.00 1.30 0.00 0.00 -
P/NAPS 0.49 0.47 0.48 0.34 0.32 0.33 0.44 7.43%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 24/02/04 21/11/03 27/08/03 30/05/03 28/02/03 26/11/02 -
Price 0.99 1.24 1.30 1.16 0.82 0.81 0.83 -
P/RPS 1.00 0.98 0.94 0.78 1.03 1.19 0.96 2.75%
P/EPS 41.60 33.10 11.52 14.50 35.65 -74.47 27.60 31.42%
EY 2.40 3.02 8.68 6.90 2.80 -1.34 3.62 -23.94%
DY 1.01 0.00 0.00 0.00 1.22 0.00 0.00 -
P/NAPS 0.41 0.51 0.52 0.48 0.34 0.33 0.42 -1.59%

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