[SBCCORP] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 13.1%
YoY- 8.54%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 57,066 68,052 71,456 66,867 65,537 77,338 74,368 -16.14%
PBT 2,648 2,744 2,612 3,321 4,429 3,948 3,620 -18.76%
Tax -1,994 -2,094 -2,192 -1,071 -2,440 -2,362 -3,040 -24.44%
NP 653 650 420 2,250 1,989 1,586 580 8.20%
-
NP to SH 653 650 420 2,250 1,989 1,586 580 8.20%
-
Tax Rate 75.30% 76.31% 83.92% 32.25% 55.09% 59.83% 83.98% -
Total Cost 56,413 67,402 71,036 64,617 63,548 75,752 73,788 -16.34%
-
Net Worth 221,745 194,999 188,999 194,999 195,301 198,676 224,266 -0.74%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 833 - - - -
Div Payout % - - - 37.04% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 221,745 194,999 188,999 194,999 195,301 198,676 224,266 -0.74%
NOSH 83,050 83,333 80,769 83,333 83,820 85,268 96,666 -9.60%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.14% 0.96% 0.59% 3.36% 3.04% 2.05% 0.78% -
ROE 0.29% 0.33% 0.22% 1.15% 1.02% 0.80% 0.26% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 68.71 81.66 88.47 80.24 78.19 90.70 76.93 -7.23%
EPS 0.79 0.78 0.52 2.70 2.37 1.86 0.60 20.06%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.67 2.34 2.34 2.34 2.33 2.33 2.32 9.79%
Adjusted Per Share Value based on latest NOSH - 82,608
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 22.11 26.36 27.68 25.90 25.39 29.96 28.81 -16.13%
EPS 0.25 0.25 0.16 0.87 0.77 0.61 0.22 8.87%
DPS 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
NAPS 0.859 0.7554 0.7322 0.7554 0.7566 0.7697 0.8688 -0.75%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.73 0.52 0.67 0.86 0.87 0.82 0.80 -
P/RPS 1.06 0.64 0.76 1.07 1.11 0.90 1.04 1.27%
P/EPS 92.80 66.67 128.85 31.85 36.66 44.09 133.33 -21.41%
EY 1.08 1.50 0.78 3.14 2.73 2.27 0.75 27.43%
DY 0.00 0.00 0.00 1.16 0.00 0.00 0.00 -
P/NAPS 0.27 0.22 0.29 0.37 0.37 0.35 0.34 -14.20%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 23/11/05 23/08/05 27/05/05 22/02/05 25/11/04 25/08/04 -
Price 0.80 0.69 0.63 0.69 0.86 0.83 0.80 -
P/RPS 1.16 0.84 0.71 0.86 1.10 0.92 1.04 7.53%
P/EPS 101.69 88.46 121.15 25.56 36.24 44.62 133.33 -16.48%
EY 0.98 1.13 0.83 3.91 2.76 2.24 0.75 19.46%
DY 0.00 0.00 0.00 1.45 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.27 0.29 0.37 0.36 0.34 -7.98%

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