[SBCCORP] QoQ 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- -30.41%
YoY- 23.29%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
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 18,378 27,064 31,360 28,888 28,668 18,139 12,365 30.14%
PBT 2,632 1,879 1,457 909 1,148 980 -4,515 -
Tax -1,115 -566 500 -369 -372 -750 517 -
NP 1,517 1,313 1,957 540 776 230 -3,998 -
-
NP to SH 1,518 1,314 1,967 540 776 230 -3,998 -
-
Tax Rate 42.36% 30.12% -34.32% 40.59% 32.40% 76.53% - -
Total Cost 16,861 25,751 29,403 28,348 27,892 17,909 16,363 2.01%
-
Net Worth 219,450 218,173 215,629 212,727 214,638 212,749 164,395 21.17%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 1,234 - - - 821 -
Div Payout % - - 62.76% - - - 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 219,450 218,173 215,629 212,727 214,638 212,749 164,395 21.17%
NOSH 82,499 82,641 82,301 81,818 82,553 82,142 82,197 0.24%
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 8.25% 4.85% 6.24% 1.87% 2.71% 1.27% -32.33% -
ROE 0.69% 0.60% 0.91% 0.25% 0.36% 0.11% -2.43% -
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 22.28 32.75 38.10 35.31 34.73 22.08 15.04 29.85%
EPS 1.84 1.59 2.39 0.66 0.94 0.28 -4.85 -
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 2.00 20.87%
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 6.99 10.29 11.92 10.98 10.90 6.90 4.70 30.19%
EPS 0.58 0.50 0.75 0.21 0.30 0.09 -1.52 -
DPS 0.00 0.00 0.47 0.00 0.00 0.00 0.31 -
NAPS 0.8343 0.8294 0.8197 0.8087 0.816 0.8088 0.625 21.17%
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 1.80 1.56 1.78 1.90 1.93 2.94 4.06 -41.77%
P/EPS 21.74 32.08 28.45 101.52 71.28 232.14 -12.54 -
EY 4.60 3.12 3.51 0.99 1.40 0.43 -7.97 -
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 0.31 -38.28%
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 2.78 1.34 1.50 1.56 1.90 2.94 3.99 -21.35%
P/EPS 33.70 27.67 23.85 83.33 70.21 232.14 -12.34 -
EY 2.97 3.61 4.19 1.20 1.42 0.43 -8.11 -
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 0.30 -16.19%

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