[SBCCORP] QoQ TTM Result on 30-Sep-2003 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 107.06%
YoY- 120.9%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 75,691 86,317 102,571 89,904 83,838 69,829 67,192 8.27%
PBT 5,088 6,996 12,114 10,347 6,844 5,151 1,535 122.47%
Tax -4,451 -4,923 -7,039 -5,125 -4,322 -3,141 -837 204.97%
NP 637 2,073 5,075 5,222 2,522 2,010 698 -5.91%
-
NP to SH 637 2,073 5,075 5,222 2,522 2,010 698 -5.91%
-
Tax Rate 87.48% 70.37% 58.11% 49.53% 63.15% 60.98% 54.53% -
Total Cost 75,054 84,244 97,496 84,682 81,316 67,819 66,494 8.41%
-
Net Worth 224,266 146,967 178,760 191,927 192,882 166,818 178,766 16.33%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 602 602 834 834 834 834 - -
Div Payout % 94.56% 29.06% 16.44% 15.97% 33.07% 41.50% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 224,266 146,967 178,760 191,927 192,882 166,818 178,766 16.33%
NOSH 96,666 60,232 73,262 77,390 79,050 83,409 72,965 20.64%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.84% 2.40% 4.95% 5.81% 3.01% 2.88% 1.04% -
ROE 0.28% 1.41% 2.84% 2.72% 1.31% 1.20% 0.39% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 78.30 143.31 140.00 116.17 106.06 83.72 92.09 -10.25%
EPS 0.66 3.44 6.93 6.75 3.19 2.41 0.96 -22.12%
DPS 0.62 1.00 1.14 1.08 1.06 1.00 0.00 -
NAPS 2.32 2.44 2.44 2.48 2.44 2.00 2.45 -3.57%
Adjusted Per Share Value based on latest NOSH - 77,390
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 28.78 32.81 38.99 34.18 31.87 26.55 25.54 8.29%
EPS 0.24 0.79 1.93 1.99 0.96 0.76 0.27 -7.55%
DPS 0.23 0.23 0.32 0.32 0.32 0.32 0.00 -
NAPS 0.8526 0.5587 0.6796 0.7296 0.7333 0.6342 0.6796 16.33%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.80 1.19 1.15 1.20 0.84 0.77 0.81 -
P/RPS 1.02 0.83 0.82 1.03 0.79 0.92 0.88 10.35%
P/EPS 121.40 34.58 16.60 17.78 26.33 31.95 84.67 27.18%
EY 0.82 2.89 6.02 5.62 3.80 3.13 1.18 -21.56%
DY 0.78 0.84 0.99 0.90 1.26 1.30 0.00 -
P/NAPS 0.34 0.49 0.47 0.48 0.34 0.39 0.33 2.01%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 28/05/04 24/02/04 21/11/03 27/08/03 30/05/03 28/02/03 -
Price 0.80 0.99 1.24 1.30 1.16 0.82 0.81 -
P/RPS 1.02 0.69 0.89 1.12 1.09 0.98 0.88 10.35%
P/EPS 121.40 28.77 17.90 19.27 36.36 34.03 84.67 27.18%
EY 0.82 3.48 5.59 5.19 2.75 2.94 1.18 -21.56%
DY 0.78 1.01 0.92 0.83 0.91 1.22 0.00 -
P/NAPS 0.34 0.41 0.51 0.52 0.48 0.41 0.33 2.01%

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