[SBCCORP] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 3.82%
YoY- 121.35%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 83,838 69,829 67,192 77,808 82,226 81,760 86,026 -1.70%
PBT 6,844 5,151 1,535 3,202 1,766 1,617 3,024 72.63%
Tax -4,322 -3,141 -837 -838 511 -115 -188 713.16%
NP 2,522 2,010 698 2,364 2,277 1,502 2,836 -7.54%
-
NP to SH 2,522 2,010 698 2,364 2,277 1,502 2,836 -7.54%
-
Tax Rate 63.15% 60.98% 54.53% 26.17% -28.94% 7.11% 6.22% -
Total Cost 81,316 67,819 66,494 75,444 79,949 80,258 83,190 -1.51%
-
Net Worth 192,882 166,818 178,766 390,000 149,417 209,879 54,214 133.59%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 834 834 - - - - 776 4.93%
Div Payout % 33.07% 41.50% - - - - 27.39% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 192,882 166,818 178,766 390,000 149,417 209,879 54,214 133.59%
NOSH 79,050 83,409 72,965 195,000 74,708 52,999 32,857 79.83%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.01% 2.88% 1.04% 3.04% 2.77% 1.84% 3.30% -
ROE 1.31% 1.20% 0.39% 0.61% 1.52% 0.72% 5.23% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 106.06 83.72 92.09 39.90 110.06 154.26 261.82 -45.34%
EPS 3.19 2.41 0.96 1.21 3.05 2.83 8.63 -48.58%
DPS 1.06 1.00 0.00 0.00 0.00 0.00 2.36 -41.43%
NAPS 2.44 2.00 2.45 2.00 2.00 3.96 1.65 29.89%
Adjusted Per Share Value based on latest NOSH - 195,000
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 31.87 26.55 25.54 29.58 31.26 31.08 32.70 -1.70%
EPS 0.96 0.76 0.27 0.90 0.87 0.57 1.08 -7.57%
DPS 0.32 0.32 0.00 0.00 0.00 0.00 0.30 4.40%
NAPS 0.7333 0.6342 0.6796 1.4826 0.568 0.7979 0.2061 133.60%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.84 0.77 0.81 0.87 0.96 0.85 0.80 -
P/RPS 0.79 0.92 0.88 2.18 0.87 0.55 0.31 86.89%
P/EPS 26.33 31.95 84.67 71.76 31.50 29.99 9.27 100.94%
EY 3.80 3.13 1.18 1.39 3.17 3.33 10.79 -50.22%
DY 1.26 1.30 0.00 0.00 0.00 0.00 2.95 -43.37%
P/NAPS 0.34 0.39 0.33 0.44 0.48 0.21 0.48 -20.58%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 30/05/03 28/02/03 26/11/02 28/08/02 31/05/02 08/02/02 -
Price 1.16 0.82 0.81 0.83 0.98 1.10 0.81 -
P/RPS 1.09 0.98 0.88 2.08 0.89 0.71 0.31 131.76%
P/EPS 36.36 34.03 84.67 68.46 32.15 38.81 9.38 147.37%
EY 2.75 2.94 1.18 1.46 3.11 2.58 10.66 -59.57%
DY 0.91 1.22 0.00 0.00 0.00 0.00 2.92 -54.13%
P/NAPS 0.48 0.41 0.33 0.42 0.49 0.28 0.49 -1.36%

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