[SBCCORP] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 180.48%
YoY- -75.7%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 62,224 66,139 66,867 56,747 70,870 75,691 86,317 -19.58%
PBT 2,721 3,071 3,323 2,827 2,014 5,088 6,996 -46.68%
Tax -937 -859 -1,071 -1,594 -3,546 -4,451 -4,923 -66.87%
NP 1,784 2,212 2,252 1,233 -1,532 637 2,073 -9.51%
-
NP to SH 1,784 2,212 2,252 1,233 -1,532 637 2,073 -9.51%
-
Tax Rate 34.44% 27.97% 32.23% 56.38% 176.07% 87.48% 70.37% -
Total Cost 60,440 63,927 64,615 55,514 72,402 75,054 84,244 -19.84%
-
Net Worth 190,666 188,999 193,304 191,608 191,118 224,266 146,967 18.93%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 826 826 826 602 602 602 602 23.45%
Div Payout % 46.31% 37.35% 36.68% 48.85% 0.00% 94.56% 29.06% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 190,666 188,999 193,304 191,608 191,118 224,266 146,967 18.93%
NOSH 81,481 80,769 82,608 82,235 82,025 96,666 60,232 22.29%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.87% 3.34% 3.37% 2.17% -2.16% 0.84% 2.40% -
ROE 0.94% 1.17% 1.17% 0.64% -0.80% 0.28% 1.41% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 76.37 81.89 80.94 69.01 86.40 78.30 143.31 -34.24%
EPS 2.19 2.74 2.73 1.50 -1.87 0.66 3.44 -25.97%
DPS 1.00 1.02 1.00 0.73 0.73 0.62 1.00 0.00%
NAPS 2.34 2.34 2.34 2.33 2.33 2.32 2.44 -2.74%
Adjusted Per Share Value based on latest NOSH - 82,235
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 23.66 25.14 25.42 21.57 26.94 28.78 32.81 -19.56%
EPS 0.68 0.84 0.86 0.47 -0.58 0.24 0.79 -9.50%
DPS 0.31 0.31 0.31 0.23 0.23 0.23 0.23 21.99%
NAPS 0.7248 0.7185 0.7349 0.7284 0.7266 0.8526 0.5587 18.92%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.52 0.67 0.86 0.87 0.82 0.80 1.19 -
P/RPS 0.68 0.82 1.06 1.26 0.95 1.02 0.83 -12.43%
P/EPS 23.75 24.46 31.55 58.02 -43.90 121.40 34.58 -22.13%
EY 4.21 4.09 3.17 1.72 -2.28 0.82 2.89 28.47%
DY 1.92 1.53 1.16 0.84 0.90 0.78 0.84 73.43%
P/NAPS 0.22 0.29 0.37 0.37 0.35 0.34 0.49 -41.33%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 23/08/05 27/05/05 22/02/05 25/11/04 25/08/04 28/05/04 -
Price 0.69 0.63 0.69 0.86 0.83 0.80 0.99 -
P/RPS 0.90 0.77 0.85 1.25 0.96 1.02 0.69 19.35%
P/EPS 31.51 23.00 25.31 57.36 -44.44 121.40 28.77 6.24%
EY 3.17 4.35 3.95 1.74 -2.25 0.82 3.48 -6.02%
DY 1.45 1.62 1.45 0.85 0.88 0.78 1.01 27.23%
P/NAPS 0.29 0.27 0.29 0.37 0.36 0.34 0.41 -20.59%

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