[SBCCORP] YoY Annual (Unaudited) Result on 31-Mar-2005 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
YoY- 8.54%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 107,055 77,673 69,934 66,867 86,317 69,829 81,645 4.61%
PBT 4,487 -1,931 1,539 3,321 6,996 5,150 1,618 18.51%
Tax -984 -1,078 -486 -1,071 -4,923 -3,139 -115 42.96%
NP 3,503 -3,009 1,053 2,250 2,073 2,011 1,503 15.13%
-
NP to SH 3,513 -3,009 1,053 2,250 2,073 2,011 1,503 15.18%
-
Tax Rate 21.93% - 31.58% 32.25% 70.37% 60.95% 7.11% -
Total Cost 103,552 80,682 68,881 64,617 84,244 67,818 80,142 4.35%
-
Net Worth 216,057 213,880 219,649 194,999 212,526 211,592 243,929 -2.00%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 1,236 825 822 833 871 874 - -
Div Payout % 35.21% 0.00% 78.12% 37.04% 42.02% 43.48% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 216,057 213,880 219,649 194,999 212,526 211,592 243,929 -2.00%
NOSH 82,464 82,579 82,265 83,333 87,100 87,434 61,598 4.97%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 3.27% -3.87% 1.51% 3.36% 2.40% 2.88% 1.84% -
ROE 1.63% -1.41% 0.48% 1.15% 0.98% 0.95% 0.62% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 129.82 94.06 85.01 80.24 99.10 79.86 132.54 -0.34%
EPS 4.26 -3.65 1.28 2.70 2.38 2.37 2.44 9.72%
DPS 1.50 1.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 2.62 2.59 2.67 2.34 2.44 2.42 3.96 -6.64%
Adjusted Per Share Value based on latest NOSH - 82,608
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 40.70 29.53 26.59 25.42 32.81 26.55 31.04 4.61%
EPS 1.34 -1.14 0.40 0.86 0.79 0.76 0.57 15.29%
DPS 0.47 0.31 0.31 0.32 0.33 0.33 0.00 -
NAPS 0.8214 0.8131 0.835 0.7413 0.808 0.8044 0.9273 -1.99%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.68 0.61 0.62 0.86 1.19 0.77 0.85 -
P/RPS 0.52 0.65 0.73 1.07 1.20 0.96 0.64 -3.39%
P/EPS 15.96 -16.74 48.44 31.85 50.00 33.48 34.84 -12.18%
EY 6.26 -5.97 2.06 3.14 2.00 2.99 2.87 13.86%
DY 2.21 1.64 1.61 1.16 0.84 1.30 0.00 -
P/NAPS 0.26 0.24 0.23 0.37 0.49 0.32 0.21 3.62%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 24/05/07 26/05/06 27/05/05 28/05/04 30/05/03 31/05/02 -
Price 0.57 0.60 0.61 0.69 0.99 0.82 1.10 -
P/RPS 0.44 0.64 0.72 0.86 1.00 1.03 0.83 -10.02%
P/EPS 13.38 -16.47 47.66 25.56 41.60 35.65 45.08 -18.31%
EY 7.47 -6.07 2.10 3.91 2.40 2.80 2.22 22.39%
DY 2.63 1.67 1.64 1.45 1.01 1.22 0.00 -
P/NAPS 0.22 0.23 0.23 0.29 0.41 0.34 0.28 -3.93%

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