[SBCCORP] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 2.45%
YoY- 56.32%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 90,884 108,256 107,055 100,926 93,614 72,556 77,673 11.00%
PBT 9,022 7,516 4,487 4,092 4,256 3,920 -1,931 -
Tax -3,362 -2,264 -984 -2,030 -2,244 -3,000 -1,078 113.01%
NP 5,660 5,252 3,503 2,061 2,012 920 -3,009 -
-
NP to SH 5,664 5,256 3,513 2,061 2,012 920 -3,009 -
-
Tax Rate 37.26% 30.12% 21.93% 49.61% 52.73% 76.53% - -
Total Cost 85,224 103,004 103,552 98,865 91,602 71,636 80,682 3.70%
-
Net Worth 218,986 218,173 216,057 213,808 214,393 212,749 213,880 1.58%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 1,236 - - - 825 -
Div Payout % - - 35.21% - - - 0.00% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 218,986 218,173 216,057 213,808 214,393 212,749 213,880 1.58%
NOSH 82,325 82,641 82,464 82,234 82,459 82,142 82,579 -0.20%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.23% 4.85% 3.27% 2.04% 2.15% 1.27% -3.87% -
ROE 2.59% 2.41% 1.63% 0.96% 0.94% 0.43% -1.41% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 110.40 130.99 129.82 122.73 113.53 88.33 94.06 11.23%
EPS 6.88 6.36 4.26 2.51 2.44 1.12 -3.65 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.00 -
NAPS 2.66 2.64 2.62 2.60 2.60 2.59 2.59 1.78%
Adjusted Per Share Value based on latest NOSH - 81,818
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 34.55 41.16 40.70 38.37 35.59 27.58 29.53 11.00%
EPS 2.15 2.00 1.34 0.78 0.76 0.35 -1.14 -
DPS 0.00 0.00 0.47 0.00 0.00 0.00 0.31 -
NAPS 0.8325 0.8294 0.8214 0.8128 0.815 0.8088 0.8131 1.57%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.40 0.51 0.68 0.67 0.67 0.65 0.61 -
P/RPS 0.36 0.39 0.52 0.55 0.59 0.74 0.65 -32.48%
P/EPS 5.81 8.02 15.96 26.73 27.46 58.04 -16.74 -
EY 17.20 12.47 6.26 3.74 3.64 1.72 -5.97 -
DY 0.00 0.00 2.21 0.00 0.00 0.00 1.64 -
P/NAPS 0.15 0.19 0.26 0.26 0.26 0.25 0.24 -26.83%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 27/08/08 22/05/08 22/02/08 20/11/07 09/08/07 24/05/07 -
Price 0.62 0.44 0.57 0.55 0.66 0.65 0.60 -
P/RPS 0.56 0.34 0.44 0.45 0.58 0.74 0.64 -8.49%
P/EPS 9.01 6.92 13.38 21.94 27.05 58.04 -16.47 -
EY 11.10 14.45 7.47 4.56 3.70 1.72 -6.07 -
DY 0.00 0.00 2.63 0.00 0.00 0.00 1.67 -
P/NAPS 0.23 0.17 0.22 0.21 0.25 0.25 0.23 0.00%

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