[SBCCORP] QoQ TTM Result on 31-Dec-2001 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
08-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 165.54%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 77,808 82,226 81,760 86,026 84,228 85,646 92,411 -10.82%
PBT 3,202 1,766 1,617 3,024 680 1,428 1,421 71.79%
Tax -838 511 -115 -188 2,409 1,951 1,672 -
NP 2,364 2,277 1,502 2,836 3,089 3,379 3,093 -16.39%
-
NP to SH 2,364 2,277 1,502 2,836 1,068 1,358 1,072 69.33%
-
Tax Rate 26.17% -28.94% 7.11% 6.22% -354.26% -136.62% -117.66% -
Total Cost 75,444 79,949 80,258 83,190 81,139 82,267 89,318 -10.63%
-
Net Worth 390,000 149,417 209,879 54,214 61,874 108,453 92,684 160.41%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 776 776 776 776 -
Div Payout % - - - 27.39% 72.72% 57.19% 72.45% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 390,000 149,417 209,879 54,214 61,874 108,453 92,684 160.41%
NOSH 195,000 74,708 52,999 32,857 37,500 65,333 51,779 141.86%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.04% 2.77% 1.84% 3.30% 3.67% 3.95% 3.35% -
ROE 0.61% 1.52% 0.72% 5.23% 1.73% 1.25% 1.16% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 39.90 110.06 154.26 261.82 224.61 131.09 178.47 -63.13%
EPS 1.21 3.05 2.83 8.63 2.85 2.08 2.07 -30.06%
DPS 0.00 0.00 0.00 2.36 2.07 1.19 1.50 -
NAPS 2.00 2.00 3.96 1.65 1.65 1.66 1.79 7.66%
Adjusted Per Share Value based on latest NOSH - 32,857
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 29.58 31.26 31.08 32.70 32.02 32.56 35.13 -10.82%
EPS 0.90 0.87 0.57 1.08 0.41 0.52 0.41 68.82%
DPS 0.00 0.00 0.00 0.30 0.30 0.30 0.30 -
NAPS 1.4826 0.568 0.7979 0.2061 0.2352 0.4123 0.3524 160.38%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.87 0.96 0.85 0.80 0.72 0.69 0.80 -
P/RPS 2.18 0.87 0.55 0.31 0.32 0.53 0.45 186.03%
P/EPS 71.76 31.50 29.99 9.27 25.28 33.20 38.64 51.03%
EY 1.39 3.17 3.33 10.79 3.96 3.01 2.59 -33.93%
DY 0.00 0.00 0.00 2.95 2.88 1.72 1.87 -
P/NAPS 0.44 0.48 0.21 0.48 0.44 0.42 0.45 -1.48%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 28/08/02 31/05/02 08/02/02 28/11/01 28/08/01 31/05/01 -
Price 0.83 0.98 1.10 0.81 0.78 0.81 0.80 -
P/RPS 2.08 0.89 0.71 0.31 0.35 0.62 0.45 177.22%
P/EPS 68.46 32.15 38.81 9.38 27.39 38.97 38.64 46.36%
EY 1.46 3.11 2.58 10.66 3.65 2.57 2.59 -31.73%
DY 0.00 0.00 0.00 2.92 2.66 1.47 1.87 -
P/NAPS 0.42 0.49 0.28 0.49 0.47 0.49 0.45 -4.49%

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