[SBCCORP] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 25.43%
YoY- -35.99%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 68,052 71,456 66,867 65,537 77,338 74,368 86,317 -14.64%
PBT 2,744 2,612 3,321 4,429 3,948 3,620 6,996 -46.38%
Tax -2,094 -2,192 -1,071 -2,440 -2,362 -3,040 -4,923 -43.41%
NP 650 420 2,250 1,989 1,586 580 2,073 -53.81%
-
NP to SH 650 420 2,250 1,989 1,586 580 2,073 -53.81%
-
Tax Rate 76.31% 83.92% 32.25% 55.09% 59.83% 83.98% 70.37% -
Total Cost 67,402 71,036 64,617 63,548 75,752 73,788 84,244 -13.80%
-
Net Worth 194,999 188,999 194,999 195,301 198,676 224,266 212,526 -5.57%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 833 - - - 871 -
Div Payout % - - 37.04% - - - 42.02% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 194,999 188,999 194,999 195,301 198,676 224,266 212,526 -5.57%
NOSH 83,333 80,769 83,333 83,820 85,268 96,666 87,100 -2.90%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.96% 0.59% 3.36% 3.04% 2.05% 0.78% 2.40% -
ROE 0.33% 0.22% 1.15% 1.02% 0.80% 0.26% 0.98% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 81.66 88.47 80.24 78.19 90.70 76.93 99.10 -12.09%
EPS 0.78 0.52 2.70 2.37 1.86 0.60 2.38 -52.43%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.34 2.34 2.34 2.33 2.33 2.32 2.44 -2.74%
Adjusted Per Share Value based on latest NOSH - 82,235
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 25.87 27.17 25.42 24.92 29.40 28.27 32.81 -14.63%
EPS 0.25 0.16 0.86 0.76 0.60 0.22 0.79 -53.52%
DPS 0.00 0.00 0.32 0.00 0.00 0.00 0.33 -
NAPS 0.7413 0.7185 0.7413 0.7425 0.7553 0.8526 0.808 -5.57%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.52 0.67 0.86 0.87 0.82 0.80 1.19 -
P/RPS 0.64 0.76 1.07 1.11 0.90 1.04 1.20 -34.20%
P/EPS 66.67 128.85 31.85 36.66 44.09 133.33 50.00 21.12%
EY 1.50 0.78 3.14 2.73 2.27 0.75 2.00 -17.43%
DY 0.00 0.00 1.16 0.00 0.00 0.00 0.84 -
P/NAPS 0.22 0.29 0.37 0.37 0.35 0.34 0.49 -41.33%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 23/08/05 27/05/05 22/02/05 25/11/04 25/08/04 28/05/04 -
Price 0.69 0.63 0.69 0.86 0.83 0.80 0.99 -
P/RPS 0.84 0.71 0.86 1.10 0.92 1.04 1.00 -10.96%
P/EPS 88.46 121.15 25.56 36.24 44.62 133.33 41.60 65.28%
EY 1.13 0.83 3.91 2.76 2.24 0.75 2.40 -39.45%
DY 0.00 0.00 1.45 0.00 0.00 0.00 1.01 -
P/NAPS 0.29 0.27 0.29 0.37 0.36 0.34 0.41 -20.59%

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