[SBCCORP] QoQ TTM Result on 30-Jun-2002 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 51.6%
YoY- 67.67%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 69,829 67,192 77,808 82,226 81,760 86,026 84,228 -11.75%
PBT 5,151 1,535 3,202 1,766 1,617 3,024 680 286.18%
Tax -3,141 -837 -838 511 -115 -188 2,409 -
NP 2,010 698 2,364 2,277 1,502 2,836 3,089 -24.92%
-
NP to SH 2,010 698 2,364 2,277 1,502 2,836 1,068 52.49%
-
Tax Rate 60.98% 54.53% 26.17% -28.94% 7.11% 6.22% -354.26% -
Total Cost 67,819 66,494 75,444 79,949 80,258 83,190 81,139 -11.27%
-
Net Worth 166,818 178,766 390,000 149,417 209,879 54,214 61,874 93.82%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 834 - - - - 776 776 4.92%
Div Payout % 41.50% - - - - 27.39% 72.72% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 166,818 178,766 390,000 149,417 209,879 54,214 61,874 93.82%
NOSH 83,409 72,965 195,000 74,708 52,999 32,857 37,500 70.47%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.88% 1.04% 3.04% 2.77% 1.84% 3.30% 3.67% -
ROE 1.20% 0.39% 0.61% 1.52% 0.72% 5.23% 1.73% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 83.72 92.09 39.90 110.06 154.26 261.82 224.61 -48.23%
EPS 2.41 0.96 1.21 3.05 2.83 8.63 2.85 -10.58%
DPS 1.00 0.00 0.00 0.00 0.00 2.36 2.07 -38.45%
NAPS 2.00 2.45 2.00 2.00 3.96 1.65 1.65 13.69%
Adjusted Per Share Value based on latest NOSH - 74,708
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 26.55 25.54 29.58 31.26 31.08 32.70 32.02 -11.75%
EPS 0.76 0.27 0.90 0.87 0.57 1.08 0.41 50.95%
DPS 0.32 0.00 0.00 0.00 0.00 0.30 0.30 4.40%
NAPS 0.6342 0.6796 1.4826 0.568 0.7979 0.2061 0.2352 93.84%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.77 0.81 0.87 0.96 0.85 0.80 0.72 -
P/RPS 0.92 0.88 2.18 0.87 0.55 0.31 0.32 102.31%
P/EPS 31.95 84.67 71.76 31.50 29.99 9.27 25.28 16.91%
EY 3.13 1.18 1.39 3.17 3.33 10.79 3.96 -14.52%
DY 1.30 0.00 0.00 0.00 0.00 2.95 2.88 -41.18%
P/NAPS 0.39 0.33 0.44 0.48 0.21 0.48 0.44 -7.73%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 26/11/02 28/08/02 31/05/02 08/02/02 28/11/01 -
Price 0.82 0.81 0.83 0.98 1.10 0.81 0.78 -
P/RPS 0.98 0.88 2.08 0.89 0.71 0.31 0.35 98.78%
P/EPS 34.03 84.67 68.46 32.15 38.81 9.38 27.39 15.58%
EY 2.94 1.18 1.46 3.11 2.58 10.66 3.65 -13.44%
DY 1.22 0.00 0.00 0.00 0.00 2.92 2.66 -40.55%
P/NAPS 0.41 0.33 0.42 0.49 0.28 0.49 0.47 -8.71%

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