[SBCCORP] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 13.36%
YoY- -299.38%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 115,980 107,055 88,060 91,003 77,682 77,673 92,442 16.34%
PBT 5,393 4,494 -1,478 -1,536 -1,920 -1,930 2,138 85.40%
Tax -807 -991 -974 -1,018 -1,028 -1,078 -585 23.94%
NP 4,586 3,503 -2,452 -2,554 -2,948 -3,008 1,553 105.96%
-
NP to SH 4,597 3,513 -2,452 -2,554 -2,948 -3,008 1,553 106.29%
-
Tax Rate 14.96% 22.05% - - - - 27.36% -
Total Cost 111,394 103,552 90,512 93,557 80,630 80,681 90,889 14.53%
-
Net Worth 218,173 215,629 212,727 214,638 212,749 164,395 221,479 -0.99%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,234 1,234 821 821 821 821 827 30.61%
Div Payout % 26.85% 35.14% 0.00% 0.00% 0.00% 0.00% 53.31% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 218,173 215,629 212,727 214,638 212,749 164,395 221,479 -0.99%
NOSH 82,641 82,301 81,818 82,553 82,142 82,197 82,641 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.95% 3.27% -2.78% -2.81% -3.79% -3.87% 1.68% -
ROE 2.11% 1.63% -1.15% -1.19% -1.39% -1.83% 0.70% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 140.34 130.08 107.63 110.24 94.57 94.50 111.86 16.34%
EPS 5.56 4.27 -3.00 -3.09 -3.59 -3.66 1.88 106.17%
DPS 1.50 1.50 1.00 1.00 1.00 1.00 1.00 31.06%
NAPS 2.64 2.62 2.60 2.60 2.59 2.00 2.68 -0.99%
Adjusted Per Share Value based on latest NOSH - 82,553
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 44.09 40.70 33.48 34.60 29.53 29.53 35.14 16.34%
EPS 1.75 1.34 -0.93 -0.97 -1.12 -1.14 0.59 106.57%
DPS 0.47 0.47 0.31 0.31 0.31 0.31 0.31 32.00%
NAPS 0.8294 0.8197 0.8087 0.816 0.8088 0.625 0.842 -1.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.51 0.68 0.67 0.67 0.65 0.61 0.59 -
P/RPS 0.36 0.52 0.62 0.61 0.69 0.65 0.53 -22.74%
P/EPS 9.17 15.93 -22.36 -21.66 -18.11 -16.67 31.40 -56.01%
EY 10.91 6.28 -4.47 -4.62 -5.52 -6.00 3.19 127.16%
DY 2.94 2.21 1.49 1.49 1.54 1.64 1.70 44.12%
P/NAPS 0.19 0.26 0.26 0.26 0.25 0.31 0.22 -9.31%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 22/05/08 22/02/08 20/11/07 09/08/07 24/05/07 14/02/07 -
Price 0.44 0.57 0.55 0.66 0.65 0.60 0.63 -
P/RPS 0.31 0.44 0.51 0.60 0.69 0.63 0.56 -32.60%
P/EPS 7.91 13.35 -18.35 -21.33 -18.11 -16.40 33.52 -61.84%
EY 12.64 7.49 -5.45 -4.69 -5.52 -6.10 2.98 162.26%
DY 3.41 2.63 1.82 1.52 1.54 1.67 1.59 66.38%
P/NAPS 0.17 0.22 0.21 0.25 0.25 0.30 0.24 -20.55%

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