[SBCCORP] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 187.97%
YoY- 33.82%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 102,571 89,904 83,838 69,829 67,192 77,808 82,226 15.83%
PBT 12,114 10,347 6,844 5,151 1,535 3,202 1,766 259.75%
Tax -7,039 -5,125 -4,322 -3,141 -837 -838 511 -
NP 5,075 5,222 2,522 2,010 698 2,364 2,277 70.37%
-
NP to SH 5,075 5,222 2,522 2,010 698 2,364 2,277 70.37%
-
Tax Rate 58.11% 49.53% 63.15% 60.98% 54.53% 26.17% -28.94% -
Total Cost 97,496 84,682 81,316 67,819 66,494 75,444 79,949 14.10%
-
Net Worth 178,760 191,927 192,882 166,818 178,766 390,000 149,417 12.66%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 834 834 834 834 - - - -
Div Payout % 16.44% 15.97% 33.07% 41.50% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 178,760 191,927 192,882 166,818 178,766 390,000 149,417 12.66%
NOSH 73,262 77,390 79,050 83,409 72,965 195,000 74,708 -1.29%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.95% 5.81% 3.01% 2.88% 1.04% 3.04% 2.77% -
ROE 2.84% 2.72% 1.31% 1.20% 0.39% 0.61% 1.52% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 140.00 116.17 106.06 83.72 92.09 39.90 110.06 17.34%
EPS 6.93 6.75 3.19 2.41 0.96 1.21 3.05 72.57%
DPS 1.14 1.08 1.06 1.00 0.00 0.00 0.00 -
NAPS 2.44 2.48 2.44 2.00 2.45 2.00 2.00 14.13%
Adjusted Per Share Value based on latest NOSH - 83,409
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 38.99 34.18 31.87 26.55 25.54 29.58 31.26 15.82%
EPS 1.93 1.99 0.96 0.76 0.27 0.90 0.87 69.84%
DPS 0.32 0.32 0.32 0.32 0.00 0.00 0.00 -
NAPS 0.6796 0.7296 0.7333 0.6342 0.6796 1.4826 0.568 12.66%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.15 1.20 0.84 0.77 0.81 0.87 0.96 -
P/RPS 0.82 1.03 0.79 0.92 0.88 2.18 0.87 -3.85%
P/EPS 16.60 17.78 26.33 31.95 84.67 71.76 31.50 -34.68%
EY 6.02 5.62 3.80 3.13 1.18 1.39 3.17 53.17%
DY 0.99 0.90 1.26 1.30 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.34 0.39 0.33 0.44 0.48 -1.38%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 21/11/03 27/08/03 30/05/03 28/02/03 26/11/02 28/08/02 -
Price 1.24 1.30 1.16 0.82 0.81 0.83 0.98 -
P/RPS 0.89 1.12 1.09 0.98 0.88 2.08 0.89 0.00%
P/EPS 17.90 19.27 36.36 34.03 84.67 68.46 32.15 -32.24%
EY 5.59 5.19 2.75 2.94 1.18 1.46 3.11 47.67%
DY 0.92 0.83 0.91 1.22 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.48 0.41 0.33 0.42 0.49 2.69%

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