[SBCCORP] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 0.51%
YoY- -67.16%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 66,956 72,520 69,934 57,066 68,052 71,456 66,867 0.08%
PBT 3,464 3,880 1,539 2,648 2,744 2,612 3,321 2.84%
Tax -2,364 -3,200 -486 -1,994 -2,094 -2,192 -1,071 69.44%
NP 1,100 680 1,053 653 650 420 2,250 -37.91%
-
NP to SH 1,100 680 1,053 653 650 420 2,250 -37.91%
-
Tax Rate 68.24% 82.47% 31.58% 75.30% 76.31% 83.92% 32.25% -
Total Cost 65,856 71,840 68,881 56,413 67,402 71,036 64,617 1.27%
-
Net Worth 219,999 216,952 219,649 221,745 194,999 188,999 194,999 8.36%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 822 - - - 833 -
Div Payout % - - 78.12% - - - 37.04% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 219,999 216,952 219,649 221,745 194,999 188,999 194,999 8.36%
NOSH 82,089 80,952 82,265 83,050 83,333 80,769 83,333 -0.99%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.64% 0.94% 1.51% 1.14% 0.96% 0.59% 3.36% -
ROE 0.50% 0.31% 0.48% 0.29% 0.33% 0.22% 1.15% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 81.56 89.58 85.01 68.71 81.66 88.47 80.24 1.09%
EPS 1.34 0.84 1.28 0.79 0.78 0.52 2.70 -37.28%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.68 2.68 2.67 2.67 2.34 2.34 2.34 9.45%
Adjusted Per Share Value based on latest NOSH - 82,999
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 25.45 27.57 26.59 21.69 25.87 27.17 25.42 0.07%
EPS 0.42 0.26 0.40 0.25 0.25 0.16 0.86 -37.95%
DPS 0.00 0.00 0.31 0.00 0.00 0.00 0.32 -
NAPS 0.8364 0.8248 0.835 0.843 0.7413 0.7185 0.7413 8.37%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.65 0.55 0.62 0.73 0.52 0.67 0.86 -
P/RPS 0.80 0.61 0.73 1.06 0.64 0.76 1.07 -17.60%
P/EPS 48.51 65.48 48.44 92.80 66.67 128.85 31.85 32.34%
EY 2.06 1.53 2.06 1.08 1.50 0.78 3.14 -24.47%
DY 0.00 0.00 1.61 0.00 0.00 0.00 1.16 -
P/NAPS 0.24 0.21 0.23 0.27 0.22 0.29 0.37 -25.04%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 24/08/06 26/05/06 23/02/06 23/11/05 23/08/05 27/05/05 -
Price 0.56 0.54 0.61 0.80 0.69 0.63 0.69 -
P/RPS 0.69 0.60 0.72 1.16 0.84 0.71 0.86 -13.64%
P/EPS 41.79 64.29 47.66 101.69 88.46 121.15 25.56 38.74%
EY 2.39 1.56 2.10 0.98 1.13 0.83 3.91 -27.95%
DY 0.00 0.00 1.64 0.00 0.00 0.00 1.45 -
P/NAPS 0.21 0.20 0.23 0.30 0.29 0.27 0.29 -19.34%

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