[SBCCORP] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 6.17%
YoY- -49.41%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 77,673 92,442 69,385 70,200 69,934 60,514 62,224 15.94%
PBT -1,930 2,138 1,901 1,856 1,539 1,987 2,721 -
Tax -1,078 -585 -620 -737 -485 -736 -937 9.80%
NP -3,008 1,553 1,281 1,119 1,054 1,251 1,784 -
-
NP to SH -3,008 1,553 1,281 1,119 1,054 1,251 1,784 -
-
Tax Rate - 27.36% 32.61% 39.71% 31.51% 37.04% 34.44% -
Total Cost 80,681 90,889 68,104 69,081 68,880 59,263 60,440 21.25%
-
Net Worth 164,395 221,479 222,556 216,952 221,060 221,610 190,666 -9.41%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 821 827 827 827 827 826 826 -0.40%
Div Payout % 0.00% 53.31% 64.63% 73.99% 78.55% 66.03% 46.31% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 164,395 221,479 222,556 216,952 221,060 221,610 190,666 -9.41%
NOSH 82,197 82,641 83,043 80,952 82,794 82,999 81,481 0.58%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -3.87% 1.68% 1.85% 1.59% 1.51% 2.07% 2.87% -
ROE -1.83% 0.70% 0.58% 0.52% 0.48% 0.56% 0.94% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 94.50 111.86 83.55 86.72 84.47 72.91 76.37 15.27%
EPS -3.66 1.88 1.54 1.38 1.27 1.51 2.19 -
DPS 1.00 1.00 1.00 1.02 1.00 1.00 1.00 0.00%
NAPS 2.00 2.68 2.68 2.68 2.67 2.67 2.34 -9.94%
Adjusted Per Share Value based on latest NOSH - 80,952
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 30.09 35.81 26.88 27.20 27.09 23.44 24.11 15.93%
EPS -1.17 0.60 0.50 0.43 0.41 0.48 0.69 -
DPS 0.32 0.32 0.32 0.32 0.32 0.32 0.32 0.00%
NAPS 0.6369 0.858 0.8622 0.8405 0.8564 0.8585 0.7386 -9.41%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.61 0.59 0.65 0.55 0.62 0.73 0.52 -
P/RPS 0.65 0.53 0.78 0.63 0.73 1.00 0.68 -2.96%
P/EPS -16.67 31.40 42.14 39.79 48.70 48.43 23.75 -
EY -6.00 3.19 2.37 2.51 2.05 2.06 4.21 -
DY 1.64 1.70 1.53 1.86 1.61 1.36 1.92 -9.98%
P/NAPS 0.31 0.22 0.24 0.21 0.23 0.27 0.22 25.71%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 14/02/07 23/11/06 24/08/06 26/05/06 23/02/06 23/11/05 -
Price 0.60 0.63 0.56 0.54 0.61 0.80 0.69 -
P/RPS 0.63 0.56 0.67 0.62 0.72 1.10 0.90 -21.17%
P/EPS -16.40 33.52 36.30 39.07 47.92 53.08 31.51 -
EY -6.10 2.98 2.75 2.56 2.09 1.88 3.17 -
DY 1.67 1.59 1.78 1.89 1.64 1.24 1.45 9.88%
P/NAPS 0.30 0.24 0.21 0.20 0.23 0.30 0.29 2.28%

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