[SBCCORP] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -19.35%
YoY- 216.45%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 70,200 69,934 60,514 62,224 66,139 66,867 56,747 15.28%
PBT 1,856 1,539 1,987 2,721 3,071 3,323 2,827 -24.51%
Tax -737 -485 -736 -937 -859 -1,071 -1,594 -40.29%
NP 1,119 1,054 1,251 1,784 2,212 2,252 1,233 -6.27%
-
NP to SH 1,119 1,054 1,251 1,784 2,212 2,252 1,233 -6.27%
-
Tax Rate 39.71% 31.51% 37.04% 34.44% 27.97% 32.23% 56.38% -
Total Cost 69,081 68,880 59,263 60,440 63,927 64,615 55,514 15.73%
-
Net Worth 216,952 221,060 221,610 190,666 188,999 193,304 191,608 8.65%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 827 827 826 826 826 826 602 23.64%
Div Payout % 73.99% 78.55% 66.03% 46.31% 37.35% 36.68% 48.85% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 216,952 221,060 221,610 190,666 188,999 193,304 191,608 8.65%
NOSH 80,952 82,794 82,999 81,481 80,769 82,608 82,235 -1.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.59% 1.51% 2.07% 2.87% 3.34% 3.37% 2.17% -
ROE 0.52% 0.48% 0.56% 0.94% 1.17% 1.17% 0.64% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 86.72 84.47 72.91 76.37 81.89 80.94 69.01 16.49%
EPS 1.38 1.27 1.51 2.19 2.74 2.73 1.50 -5.42%
DPS 1.02 1.00 1.00 1.00 1.02 1.00 0.73 25.05%
NAPS 2.68 2.67 2.67 2.34 2.34 2.34 2.33 9.80%
Adjusted Per Share Value based on latest NOSH - 81,481
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 26.69 26.59 23.01 23.66 25.14 25.42 21.57 15.30%
EPS 0.43 0.40 0.48 0.68 0.84 0.86 0.47 -5.77%
DPS 0.31 0.31 0.31 0.31 0.31 0.31 0.23 22.08%
NAPS 0.8248 0.8404 0.8425 0.7248 0.7185 0.7349 0.7284 8.66%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.55 0.62 0.73 0.52 0.67 0.86 0.87 -
P/RPS 0.63 0.73 1.00 0.68 0.82 1.06 1.26 -37.08%
P/EPS 39.79 48.70 48.43 23.75 24.46 31.55 58.02 -22.28%
EY 2.51 2.05 2.06 4.21 4.09 3.17 1.72 28.74%
DY 1.86 1.61 1.36 1.92 1.53 1.16 0.84 70.13%
P/NAPS 0.21 0.23 0.27 0.22 0.29 0.37 0.37 -31.52%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 26/05/06 23/02/06 23/11/05 23/08/05 27/05/05 22/02/05 -
Price 0.54 0.61 0.80 0.69 0.63 0.69 0.86 -
P/RPS 0.62 0.72 1.10 0.90 0.77 0.85 1.25 -37.42%
P/EPS 39.07 47.92 53.08 31.51 23.00 25.31 57.36 -22.63%
EY 2.56 2.09 1.88 3.17 4.35 3.95 1.74 29.44%
DY 1.89 1.64 1.24 1.45 1.62 1.45 0.85 70.60%
P/NAPS 0.20 0.23 0.30 0.29 0.27 0.29 0.37 -33.71%

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