[SBCCORP] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -70.47%
YoY- -75.39%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 89,904 83,838 69,829 67,192 77,808 82,226 81,760 6.52%
PBT 10,347 6,844 5,151 1,535 3,202 1,766 1,617 244.28%
Tax -5,125 -4,322 -3,141 -837 -838 511 -115 1154.08%
NP 5,222 2,522 2,010 698 2,364 2,277 1,502 129.32%
-
NP to SH 5,222 2,522 2,010 698 2,364 2,277 1,502 129.32%
-
Tax Rate 49.53% 63.15% 60.98% 54.53% 26.17% -28.94% 7.11% -
Total Cost 84,682 81,316 67,819 66,494 75,444 79,949 80,258 3.63%
-
Net Worth 191,927 192,882 166,818 178,766 390,000 149,417 209,879 -5.78%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 834 834 834 - - - - -
Div Payout % 15.97% 33.07% 41.50% - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 191,927 192,882 166,818 178,766 390,000 149,417 209,879 -5.78%
NOSH 77,390 79,050 83,409 72,965 195,000 74,708 52,999 28.68%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.81% 3.01% 2.88% 1.04% 3.04% 2.77% 1.84% -
ROE 2.72% 1.31% 1.20% 0.39% 0.61% 1.52% 0.72% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 116.17 106.06 83.72 92.09 39.90 110.06 154.26 -17.21%
EPS 6.75 3.19 2.41 0.96 1.21 3.05 2.83 78.42%
DPS 1.08 1.06 1.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.44 2.00 2.45 2.00 2.00 3.96 -26.78%
Adjusted Per Share Value based on latest NOSH - 72,965
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 34.18 31.87 26.55 25.54 29.58 31.26 31.08 6.53%
EPS 1.99 0.96 0.76 0.27 0.90 0.87 0.57 129.96%
DPS 0.32 0.32 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.7296 0.7333 0.6342 0.6796 1.4826 0.568 0.7979 -5.78%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.20 0.84 0.77 0.81 0.87 0.96 0.85 -
P/RPS 1.03 0.79 0.92 0.88 2.18 0.87 0.55 51.87%
P/EPS 17.78 26.33 31.95 84.67 71.76 31.50 29.99 -29.40%
EY 5.62 3.80 3.13 1.18 1.39 3.17 3.33 41.70%
DY 0.90 1.26 1.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.34 0.39 0.33 0.44 0.48 0.21 73.43%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 27/08/03 30/05/03 28/02/03 26/11/02 28/08/02 31/05/02 -
Price 1.30 1.16 0.82 0.81 0.83 0.98 1.10 -
P/RPS 1.12 1.09 0.98 0.88 2.08 0.89 0.71 35.47%
P/EPS 19.27 36.36 34.03 84.67 68.46 32.15 38.81 -37.26%
EY 5.19 2.75 2.94 1.18 1.46 3.11 2.58 59.28%
DY 0.83 0.91 1.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.41 0.33 0.42 0.49 0.28 51.03%

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