[SBCCORP] QoQ TTM Result on 31-Mar-2006 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -15.75%
YoY- -53.2%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 92,442 69,385 70,200 69,934 60,514 62,224 66,139 24.93%
PBT 2,138 1,901 1,856 1,539 1,987 2,721 3,071 -21.39%
Tax -585 -620 -737 -485 -736 -937 -859 -22.53%
NP 1,553 1,281 1,119 1,054 1,251 1,784 2,212 -20.95%
-
NP to SH 1,553 1,281 1,119 1,054 1,251 1,784 2,212 -20.95%
-
Tax Rate 27.36% 32.61% 39.71% 31.51% 37.04% 34.44% 27.97% -
Total Cost 90,889 68,104 69,081 68,880 59,263 60,440 63,927 26.35%
-
Net Worth 221,479 222,556 216,952 221,060 221,610 190,666 188,999 11.11%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 827 827 827 827 826 826 826 0.08%
Div Payout % 53.31% 64.63% 73.99% 78.55% 66.03% 46.31% 37.35% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 221,479 222,556 216,952 221,060 221,610 190,666 188,999 11.11%
NOSH 82,641 83,043 80,952 82,794 82,999 81,481 80,769 1.53%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.68% 1.85% 1.59% 1.51% 2.07% 2.87% 3.34% -
ROE 0.70% 0.58% 0.52% 0.48% 0.56% 0.94% 1.17% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 111.86 83.55 86.72 84.47 72.91 76.37 81.89 23.04%
EPS 1.88 1.54 1.38 1.27 1.51 2.19 2.74 -22.15%
DPS 1.00 1.00 1.02 1.00 1.00 1.00 1.02 -1.30%
NAPS 2.68 2.68 2.68 2.67 2.67 2.34 2.34 9.43%
Adjusted Per Share Value based on latest NOSH - 82,794
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 35.81 26.88 27.20 27.09 23.44 24.11 25.62 24.93%
EPS 0.60 0.50 0.43 0.41 0.48 0.69 0.86 -21.28%
DPS 0.32 0.32 0.32 0.32 0.32 0.32 0.32 0.00%
NAPS 0.858 0.8622 0.8405 0.8564 0.8585 0.7386 0.7322 11.11%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.59 0.65 0.55 0.62 0.73 0.52 0.67 -
P/RPS 0.53 0.78 0.63 0.73 1.00 0.68 0.82 -25.18%
P/EPS 31.40 42.14 39.79 48.70 48.43 23.75 24.46 18.06%
EY 3.19 2.37 2.51 2.05 2.06 4.21 4.09 -15.23%
DY 1.70 1.53 1.86 1.61 1.36 1.92 1.53 7.25%
P/NAPS 0.22 0.24 0.21 0.23 0.27 0.22 0.29 -16.77%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 23/11/06 24/08/06 26/05/06 23/02/06 23/11/05 23/08/05 -
Price 0.63 0.56 0.54 0.61 0.80 0.69 0.63 -
P/RPS 0.56 0.67 0.62 0.72 1.10 0.90 0.77 -19.08%
P/EPS 33.52 36.30 39.07 47.92 53.08 31.51 23.00 28.45%
EY 2.98 2.75 2.56 2.09 1.88 3.17 4.35 -22.23%
DY 1.59 1.78 1.89 1.64 1.24 1.45 1.62 -1.23%
P/NAPS 0.24 0.21 0.20 0.23 0.30 0.29 0.27 -7.53%

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