[SBCCORP] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 21.23%
YoY- 24.14%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 91,003 77,682 77,673 92,442 69,385 70,200 69,934 19.17%
PBT -1,536 -1,920 -1,930 2,138 1,901 1,856 1,539 -
Tax -1,018 -1,028 -1,078 -585 -620 -737 -485 63.86%
NP -2,554 -2,948 -3,008 1,553 1,281 1,119 1,054 -
-
NP to SH -2,554 -2,948 -3,008 1,553 1,281 1,119 1,054 -
-
Tax Rate - - - 27.36% 32.61% 39.71% 31.51% -
Total Cost 93,557 80,630 80,681 90,889 68,104 69,081 68,880 22.62%
-
Net Worth 214,638 212,749 164,395 221,479 222,556 216,952 221,060 -1.94%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 821 821 821 827 827 827 827 -0.48%
Div Payout % 0.00% 0.00% 0.00% 53.31% 64.63% 73.99% 78.55% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 214,638 212,749 164,395 221,479 222,556 216,952 221,060 -1.94%
NOSH 82,553 82,142 82,197 82,641 83,043 80,952 82,794 -0.19%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -2.81% -3.79% -3.87% 1.68% 1.85% 1.59% 1.51% -
ROE -1.19% -1.39% -1.83% 0.70% 0.58% 0.52% 0.48% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 110.24 94.57 94.50 111.86 83.55 86.72 84.47 19.40%
EPS -3.09 -3.59 -3.66 1.88 1.54 1.38 1.27 -
DPS 1.00 1.00 1.00 1.00 1.00 1.02 1.00 0.00%
NAPS 2.60 2.59 2.00 2.68 2.68 2.68 2.67 -1.75%
Adjusted Per Share Value based on latest NOSH - 82,641
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 34.60 29.53 29.53 35.14 26.38 26.69 26.59 19.17%
EPS -0.97 -1.12 -1.14 0.59 0.49 0.43 0.40 -
DPS 0.31 0.31 0.31 0.31 0.31 0.31 0.31 0.00%
NAPS 0.816 0.8088 0.625 0.842 0.8461 0.8248 0.8404 -1.94%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.67 0.65 0.61 0.59 0.65 0.55 0.62 -
P/RPS 0.61 0.69 0.65 0.53 0.78 0.63 0.73 -11.27%
P/EPS -21.66 -18.11 -16.67 31.40 42.14 39.79 48.70 -
EY -4.62 -5.52 -6.00 3.19 2.37 2.51 2.05 -
DY 1.49 1.54 1.64 1.70 1.53 1.86 1.61 -5.02%
P/NAPS 0.26 0.25 0.31 0.22 0.24 0.21 0.23 8.50%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 09/08/07 24/05/07 14/02/07 23/11/06 24/08/06 26/05/06 -
Price 0.66 0.65 0.60 0.63 0.56 0.54 0.61 -
P/RPS 0.60 0.69 0.63 0.56 0.67 0.62 0.72 -11.43%
P/EPS -21.33 -18.11 -16.40 33.52 36.30 39.07 47.92 -
EY -4.69 -5.52 -6.10 2.98 2.75 2.56 2.09 -
DY 1.52 1.54 1.67 1.59 1.78 1.89 1.64 -4.93%
P/NAPS 0.25 0.25 0.30 0.24 0.21 0.20 0.23 5.71%

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