[SBCCORP] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -2.82%
YoY- 627.08%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 70,870 75,691 86,317 102,571 89,904 83,838 69,829 0.98%
PBT 2,014 5,088 6,996 12,114 10,347 6,844 5,151 -46.43%
Tax -3,546 -4,451 -4,923 -7,039 -5,125 -4,322 -3,141 8.39%
NP -1,532 637 2,073 5,075 5,222 2,522 2,010 -
-
NP to SH -1,532 637 2,073 5,075 5,222 2,522 2,010 -
-
Tax Rate 176.07% 87.48% 70.37% 58.11% 49.53% 63.15% 60.98% -
Total Cost 72,402 75,054 84,244 97,496 84,682 81,316 67,819 4.44%
-
Net Worth 191,118 224,266 146,967 178,760 191,927 192,882 166,818 9.46%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 602 602 602 834 834 834 834 -19.48%
Div Payout % 0.00% 94.56% 29.06% 16.44% 15.97% 33.07% 41.50% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 191,118 224,266 146,967 178,760 191,927 192,882 166,818 9.46%
NOSH 82,025 96,666 60,232 73,262 77,390 79,050 83,409 -1.10%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -2.16% 0.84% 2.40% 4.95% 5.81% 3.01% 2.88% -
ROE -0.80% 0.28% 1.41% 2.84% 2.72% 1.31% 1.20% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 86.40 78.30 143.31 140.00 116.17 106.06 83.72 2.11%
EPS -1.87 0.66 3.44 6.93 6.75 3.19 2.41 -
DPS 0.73 0.62 1.00 1.14 1.08 1.06 1.00 -18.87%
NAPS 2.33 2.32 2.44 2.44 2.48 2.44 2.00 10.68%
Adjusted Per Share Value based on latest NOSH - 73,262
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 26.94 28.78 32.81 38.99 34.18 31.87 26.55 0.97%
EPS -0.58 0.24 0.79 1.93 1.99 0.96 0.76 -
DPS 0.23 0.23 0.23 0.32 0.32 0.32 0.32 -19.71%
NAPS 0.7266 0.8526 0.5587 0.6796 0.7296 0.7333 0.6342 9.46%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.82 0.80 1.19 1.15 1.20 0.84 0.77 -
P/RPS 0.95 1.02 0.83 0.82 1.03 0.79 0.92 2.15%
P/EPS -43.90 121.40 34.58 16.60 17.78 26.33 31.95 -
EY -2.28 0.82 2.89 6.02 5.62 3.80 3.13 -
DY 0.90 0.78 0.84 0.99 0.90 1.26 1.30 -21.68%
P/NAPS 0.35 0.34 0.49 0.47 0.48 0.34 0.39 -6.94%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 25/08/04 28/05/04 24/02/04 21/11/03 27/08/03 30/05/03 -
Price 0.83 0.80 0.99 1.24 1.30 1.16 0.82 -
P/RPS 0.96 1.02 0.69 0.89 1.12 1.09 0.98 -1.36%
P/EPS -44.44 121.40 28.77 17.90 19.27 36.36 34.03 -
EY -2.25 0.82 3.48 5.59 5.19 2.75 2.94 -
DY 0.88 0.78 1.01 0.92 0.83 0.91 1.22 -19.52%
P/NAPS 0.36 0.34 0.41 0.51 0.52 0.48 0.41 -8.28%

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