[SBCCORP] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -64.67%
YoY- 418.01%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 77,338 74,368 86,317 104,964 108,232 116,872 69,829 7.02%
PBT 3,948 3,620 6,996 9,986 13,912 11,252 5,150 -16.19%
Tax -2,362 -3,040 -4,923 -6,878 -5,116 -4,928 -3,139 -17.22%
NP 1,586 580 2,073 3,108 8,796 6,324 2,011 -14.60%
-
NP to SH 1,586 580 2,073 3,108 8,796 6,324 2,011 -14.60%
-
Tax Rate 59.83% 83.98% 70.37% 68.88% 36.77% 43.80% 60.95% -
Total Cost 75,752 73,788 84,244 101,856 99,436 110,548 67,818 7.63%
-
Net Worth 198,676 224,266 212,526 202,407 193,387 192,882 211,592 -4.10%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 871 - - - 874 -
Div Payout % - - 42.02% - - - 43.48% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 198,676 224,266 212,526 202,407 193,387 192,882 211,592 -4.10%
NOSH 85,268 96,666 87,100 82,953 77,978 79,050 87,434 -1.65%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.05% 0.78% 2.40% 2.96% 8.13% 5.41% 2.88% -
ROE 0.80% 0.26% 0.98% 1.54% 4.55% 3.28% 0.95% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 90.70 76.93 99.10 126.53 138.80 147.85 79.86 8.83%
EPS 1.86 0.60 2.38 3.75 11.28 8.00 2.37 -14.87%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.33 2.32 2.44 2.44 2.48 2.44 2.42 -2.48%
Adjusted Per Share Value based on latest NOSH - 73,262
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 29.40 28.27 32.81 39.90 41.15 44.43 26.55 7.01%
EPS 0.60 0.22 0.79 1.18 3.34 2.40 0.76 -14.54%
DPS 0.00 0.00 0.33 0.00 0.00 0.00 0.33 -
NAPS 0.7553 0.8526 0.808 0.7695 0.7352 0.7333 0.8044 -4.10%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.82 0.80 1.19 1.15 1.20 0.84 0.77 -
P/RPS 0.90 1.04 1.20 0.91 0.86 0.57 0.96 -4.20%
P/EPS 44.09 133.33 50.00 30.69 10.64 10.50 33.48 20.08%
EY 2.27 0.75 2.00 3.26 9.40 9.52 2.99 -16.73%
DY 0.00 0.00 0.84 0.00 0.00 0.00 1.30 -
P/NAPS 0.35 0.34 0.49 0.47 0.48 0.34 0.32 6.13%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 25/08/04 28/05/04 24/02/04 21/11/03 27/08/03 30/05/03 -
Price 0.83 0.80 0.99 1.24 1.30 1.16 0.82 -
P/RPS 0.92 1.04 1.00 0.98 0.94 0.78 1.03 -7.23%
P/EPS 44.62 133.33 41.60 33.10 11.52 14.50 35.65 16.09%
EY 2.24 0.75 2.40 3.02 8.68 6.90 2.80 -13.78%
DY 0.00 0.00 1.01 0.00 0.00 0.00 1.22 -
P/NAPS 0.36 0.34 0.41 0.51 0.52 0.48 0.34 3.87%

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