[SBCCORP] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -29.88%
YoY- 1.46%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 69,385 70,200 69,934 60,514 62,224 66,139 66,867 2.49%
PBT 1,901 1,856 1,539 1,987 2,721 3,071 3,323 -31.06%
Tax -620 -737 -485 -736 -937 -859 -1,071 -30.51%
NP 1,281 1,119 1,054 1,251 1,784 2,212 2,252 -31.32%
-
NP to SH 1,281 1,119 1,054 1,251 1,784 2,212 2,252 -31.32%
-
Tax Rate 32.61% 39.71% 31.51% 37.04% 34.44% 27.97% 32.23% -
Total Cost 68,104 69,081 68,880 59,263 60,440 63,927 64,615 3.56%
-
Net Worth 222,556 216,952 221,060 221,610 190,666 188,999 193,304 9.84%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 827 827 827 826 826 826 826 0.08%
Div Payout % 64.63% 73.99% 78.55% 66.03% 46.31% 37.35% 36.68% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 222,556 216,952 221,060 221,610 190,666 188,999 193,304 9.84%
NOSH 83,043 80,952 82,794 82,999 81,481 80,769 82,608 0.35%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.85% 1.59% 1.51% 2.07% 2.87% 3.34% 3.37% -
ROE 0.58% 0.52% 0.48% 0.56% 0.94% 1.17% 1.17% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 83.55 86.72 84.47 72.91 76.37 81.89 80.94 2.13%
EPS 1.54 1.38 1.27 1.51 2.19 2.74 2.73 -31.70%
DPS 1.00 1.02 1.00 1.00 1.00 1.02 1.00 0.00%
NAPS 2.68 2.68 2.67 2.67 2.34 2.34 2.34 9.45%
Adjusted Per Share Value based on latest NOSH - 82,999
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 26.88 27.20 27.09 23.44 24.11 25.62 25.90 2.50%
EPS 0.50 0.43 0.41 0.48 0.69 0.86 0.87 -30.85%
DPS 0.32 0.32 0.32 0.32 0.32 0.32 0.32 0.00%
NAPS 0.8622 0.8405 0.8564 0.8585 0.7386 0.7322 0.7489 9.83%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.65 0.55 0.62 0.73 0.52 0.67 0.86 -
P/RPS 0.78 0.63 0.73 1.00 0.68 0.82 1.06 -18.47%
P/EPS 42.14 39.79 48.70 48.43 23.75 24.46 31.55 21.26%
EY 2.37 2.51 2.05 2.06 4.21 4.09 3.17 -17.61%
DY 1.53 1.86 1.61 1.36 1.92 1.53 1.16 20.24%
P/NAPS 0.24 0.21 0.23 0.27 0.22 0.29 0.37 -25.04%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 24/08/06 26/05/06 23/02/06 23/11/05 23/08/05 27/05/05 -
Price 0.56 0.54 0.61 0.80 0.69 0.63 0.69 -
P/RPS 0.67 0.62 0.72 1.10 0.90 0.77 0.85 -14.65%
P/EPS 36.30 39.07 47.92 53.08 31.51 23.00 25.31 27.14%
EY 2.75 2.56 2.09 1.88 3.17 4.35 3.95 -21.43%
DY 1.78 1.89 1.64 1.24 1.45 1.62 1.45 14.63%
P/NAPS 0.21 0.20 0.23 0.30 0.29 0.27 0.29 -19.34%

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