[SBCCORP] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 54.76%
YoY- -59.02%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 72,520 69,934 57,066 68,052 71,456 66,867 65,537 7.00%
PBT 3,880 1,539 2,648 2,744 2,612 3,321 4,429 -8.46%
Tax -3,200 -486 -1,994 -2,094 -2,192 -1,071 -2,440 19.87%
NP 680 1,053 653 650 420 2,250 1,989 -51.20%
-
NP to SH 680 1,053 653 650 420 2,250 1,989 -51.20%
-
Tax Rate 82.47% 31.58% 75.30% 76.31% 83.92% 32.25% 55.09% -
Total Cost 71,840 68,881 56,413 67,402 71,036 64,617 63,548 8.54%
-
Net Worth 216,952 219,649 221,745 194,999 188,999 194,999 195,301 7.28%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 822 - - - 833 - -
Div Payout % - 78.12% - - - 37.04% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 216,952 219,649 221,745 194,999 188,999 194,999 195,301 7.28%
NOSH 80,952 82,265 83,050 83,333 80,769 83,333 83,820 -2.30%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.94% 1.51% 1.14% 0.96% 0.59% 3.36% 3.04% -
ROE 0.31% 0.48% 0.29% 0.33% 0.22% 1.15% 1.02% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 89.58 85.01 68.71 81.66 88.47 80.24 78.19 9.51%
EPS 0.84 1.28 0.79 0.78 0.52 2.70 2.37 -50.01%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.68 2.67 2.67 2.34 2.34 2.34 2.33 9.80%
Adjusted Per Share Value based on latest NOSH - 81,481
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 28.09 27.09 22.11 26.36 27.68 25.90 25.39 6.98%
EPS 0.26 0.41 0.25 0.25 0.16 0.87 0.77 -51.60%
DPS 0.00 0.32 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.8405 0.8509 0.859 0.7554 0.7322 0.7554 0.7566 7.28%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.55 0.62 0.73 0.52 0.67 0.86 0.87 -
P/RPS 0.61 0.73 1.06 0.64 0.76 1.07 1.11 -32.98%
P/EPS 65.48 48.44 92.80 66.67 128.85 31.85 36.66 47.36%
EY 1.53 2.06 1.08 1.50 0.78 3.14 2.73 -32.09%
DY 0.00 1.61 0.00 0.00 0.00 1.16 0.00 -
P/NAPS 0.21 0.23 0.27 0.22 0.29 0.37 0.37 -31.52%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 26/05/06 23/02/06 23/11/05 23/08/05 27/05/05 22/02/05 -
Price 0.54 0.61 0.80 0.69 0.63 0.69 0.86 -
P/RPS 0.60 0.72 1.16 0.84 0.71 0.86 1.10 -33.31%
P/EPS 64.29 47.66 101.69 88.46 121.15 25.56 36.24 46.69%
EY 1.56 2.10 0.98 1.13 0.83 3.91 2.76 -31.71%
DY 0.00 1.64 0.00 0.00 0.00 1.45 0.00 -
P/NAPS 0.20 0.23 0.30 0.29 0.27 0.29 0.37 -33.71%

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