[SBCCORP] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -47.04%
YoY- 40.11%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 67,192 77,808 82,226 81,760 86,026 84,228 85,646 -14.89%
PBT 1,535 3,202 1,766 1,617 3,024 680 1,428 4.92%
Tax -837 -838 511 -115 -188 2,409 1,951 -
NP 698 2,364 2,277 1,502 2,836 3,089 3,379 -64.95%
-
NP to SH 698 2,364 2,277 1,502 2,836 1,068 1,358 -35.75%
-
Tax Rate 54.53% 26.17% -28.94% 7.11% 6.22% -354.26% -136.62% -
Total Cost 66,494 75,444 79,949 80,258 83,190 81,139 82,267 -13.19%
-
Net Worth 178,766 390,000 149,417 209,879 54,214 61,874 108,453 39.41%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 776 776 776 -
Div Payout % - - - - 27.39% 72.72% 57.19% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 178,766 390,000 149,417 209,879 54,214 61,874 108,453 39.41%
NOSH 72,965 195,000 74,708 52,999 32,857 37,500 65,333 7.62%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.04% 3.04% 2.77% 1.84% 3.30% 3.67% 3.95% -
ROE 0.39% 0.61% 1.52% 0.72% 5.23% 1.73% 1.25% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 92.09 39.90 110.06 154.26 261.82 224.61 131.09 -20.92%
EPS 0.96 1.21 3.05 2.83 8.63 2.85 2.08 -40.19%
DPS 0.00 0.00 0.00 0.00 2.36 2.07 1.19 -
NAPS 2.45 2.00 2.00 3.96 1.65 1.65 1.66 29.53%
Adjusted Per Share Value based on latest NOSH - 52,999
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 25.54 29.58 31.26 31.08 32.70 32.02 32.56 -14.90%
EPS 0.27 0.90 0.87 0.57 1.08 0.41 0.52 -35.32%
DPS 0.00 0.00 0.00 0.00 0.30 0.30 0.30 -
NAPS 0.6796 1.4826 0.568 0.7979 0.2061 0.2352 0.4123 39.41%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.81 0.87 0.96 0.85 0.80 0.72 0.69 -
P/RPS 0.88 2.18 0.87 0.55 0.31 0.32 0.53 40.08%
P/EPS 84.67 71.76 31.50 29.99 9.27 25.28 33.20 86.34%
EY 1.18 1.39 3.17 3.33 10.79 3.96 3.01 -46.34%
DY 0.00 0.00 0.00 0.00 2.95 2.88 1.72 -
P/NAPS 0.33 0.44 0.48 0.21 0.48 0.44 0.42 -14.81%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 26/11/02 28/08/02 31/05/02 08/02/02 28/11/01 28/08/01 -
Price 0.81 0.83 0.98 1.10 0.81 0.78 0.81 -
P/RPS 0.88 2.08 0.89 0.71 0.31 0.35 0.62 26.21%
P/EPS 84.67 68.46 32.15 38.81 9.38 27.39 38.97 67.51%
EY 1.18 1.46 3.11 2.58 10.66 3.65 2.57 -40.39%
DY 0.00 0.00 0.00 0.00 2.92 2.66 1.47 -
P/NAPS 0.33 0.42 0.49 0.28 0.49 0.47 0.49 -23.11%

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