[SBCCORP] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 39.09%
YoY- 270.83%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 74,368 86,317 104,964 108,232 116,872 69,829 61,308 13.75%
PBT 3,620 6,996 9,986 13,912 11,252 5,150 702 198.77%
Tax -3,040 -4,923 -6,878 -5,116 -4,928 -3,139 -1,679 48.60%
NP 580 2,073 3,108 8,796 6,324 2,011 -977 -
-
NP to SH 580 2,073 3,108 8,796 6,324 2,011 -977 -
-
Tax Rate 83.98% 70.37% 68.88% 36.77% 43.80% 60.95% 239.17% -
Total Cost 73,788 84,244 101,856 99,436 110,548 67,818 62,285 11.97%
-
Net Worth 224,266 212,526 202,407 193,387 192,882 211,592 220,154 1.24%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 871 - - - 874 - -
Div Payout % - 42.02% - - - 43.48% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 224,266 212,526 202,407 193,387 192,882 211,592 220,154 1.24%
NOSH 96,666 87,100 82,953 77,978 79,050 87,434 89,859 4.99%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.78% 2.40% 2.96% 8.13% 5.41% 2.88% -1.59% -
ROE 0.26% 0.98% 1.54% 4.55% 3.28% 0.95% -0.44% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 76.93 99.10 126.53 138.80 147.85 79.86 68.23 8.33%
EPS 0.60 2.38 3.75 11.28 8.00 2.37 -1.72 -
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.32 2.44 2.44 2.48 2.44 2.42 2.45 -3.57%
Adjusted Per Share Value based on latest NOSH - 77,390
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 28.27 32.81 39.90 41.15 44.43 26.55 23.31 13.73%
EPS 0.22 0.79 1.18 3.34 2.40 0.76 -0.37 -
DPS 0.00 0.33 0.00 0.00 0.00 0.33 0.00 -
NAPS 0.8526 0.808 0.7695 0.7352 0.7333 0.8044 0.837 1.23%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.80 1.19 1.15 1.20 0.84 0.77 0.81 -
P/RPS 1.04 1.20 0.91 0.86 0.57 0.96 1.19 -8.59%
P/EPS 133.33 50.00 30.69 10.64 10.50 33.48 -74.47 -
EY 0.75 2.00 3.26 9.40 9.52 2.99 -1.34 -
DY 0.00 0.84 0.00 0.00 0.00 1.30 0.00 -
P/NAPS 0.34 0.49 0.47 0.48 0.34 0.32 0.33 2.01%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 28/05/04 24/02/04 21/11/03 27/08/03 30/05/03 28/02/03 -
Price 0.80 0.99 1.24 1.30 1.16 0.82 0.81 -
P/RPS 1.04 1.00 0.98 0.94 0.78 1.03 1.19 -8.59%
P/EPS 133.33 41.60 33.10 11.52 14.50 35.65 -74.47 -
EY 0.75 2.40 3.02 8.68 6.90 2.80 -1.34 -
DY 0.00 1.01 0.00 0.00 0.00 1.22 0.00 -
P/NAPS 0.34 0.41 0.51 0.52 0.48 0.34 0.33 2.01%

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