[SBCCORP] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 61.17%
YoY- -53.2%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 87,077 66,956 72,520 69,934 57,066 68,052 71,456 14.04%
PBT 3,445 3,464 3,880 1,539 2,648 2,744 2,612 20.20%
Tax -2,126 -2,364 -3,200 -486 -1,994 -2,094 -2,192 -2.01%
NP 1,318 1,100 680 1,053 653 650 420 113.89%
-
NP to SH 1,318 1,100 680 1,053 653 650 420 113.89%
-
Tax Rate 61.71% 68.24% 82.47% 31.58% 75.30% 76.31% 83.92% -
Total Cost 85,758 65,856 71,840 68,881 56,413 67,402 71,036 13.33%
-
Net Worth 220,876 219,999 216,952 219,649 221,745 194,999 188,999 10.91%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - 822 - - - -
Div Payout % - - - 78.12% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 220,876 219,999 216,952 219,649 221,745 194,999 188,999 10.91%
NOSH 82,416 82,089 80,952 82,265 83,050 83,333 80,769 1.35%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.51% 1.64% 0.94% 1.51% 1.14% 0.96% 0.59% -
ROE 0.60% 0.50% 0.31% 0.48% 0.29% 0.33% 0.22% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 105.66 81.56 89.58 85.01 68.71 81.66 88.47 12.53%
EPS 1.60 1.34 0.84 1.28 0.79 0.78 0.52 111.11%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.68 2.68 2.68 2.67 2.67 2.34 2.34 9.43%
Adjusted Per Share Value based on latest NOSH - 82,794
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 33.10 25.45 27.57 26.59 21.69 25.87 27.17 14.02%
EPS 0.50 0.42 0.26 0.40 0.25 0.25 0.16 113.30%
DPS 0.00 0.00 0.00 0.31 0.00 0.00 0.00 -
NAPS 0.8397 0.8364 0.8248 0.835 0.843 0.7413 0.7185 10.91%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.59 0.65 0.55 0.62 0.73 0.52 0.67 -
P/RPS 0.56 0.80 0.61 0.73 1.06 0.64 0.76 -18.37%
P/EPS 36.87 48.51 65.48 48.44 92.80 66.67 128.85 -56.47%
EY 2.71 2.06 1.53 2.06 1.08 1.50 0.78 128.87%
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.21 0.23 0.27 0.22 0.29 -16.77%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 23/11/06 24/08/06 26/05/06 23/02/06 23/11/05 23/08/05 -
Price 0.63 0.56 0.54 0.61 0.80 0.69 0.63 -
P/RPS 0.60 0.69 0.60 0.72 1.16 0.84 0.71 -10.58%
P/EPS 39.38 41.79 64.29 47.66 101.69 88.46 121.15 -52.62%
EY 2.54 2.39 1.56 2.10 0.98 1.13 0.83 110.35%
DY 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 0.24 0.21 0.20 0.23 0.30 0.29 0.27 -7.53%

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