[SBCCORP] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 54.76%
YoY- -59.02%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 90,884 93,614 66,956 68,052 77,338 108,232 68,082 4.92%
PBT 9,022 4,256 3,464 2,744 3,948 13,912 3,520 16.96%
Tax -3,362 -2,244 -2,364 -2,094 -2,362 -5,116 -1,148 19.59%
NP 5,660 2,012 1,100 650 1,586 8,796 2,372 15.58%
-
NP to SH 5,664 2,012 1,100 650 1,586 8,796 2,372 15.59%
-
Tax Rate 37.26% 52.73% 68.24% 76.31% 59.83% 36.77% 32.61% -
Total Cost 85,224 91,602 65,856 67,402 75,752 99,436 65,710 4.42%
-
Net Worth 218,986 214,393 219,999 194,999 198,676 193,387 157,777 5.61%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 218,986 214,393 219,999 194,999 198,676 193,387 157,777 5.61%
NOSH 82,325 82,459 82,089 83,333 85,268 77,978 78,888 0.71%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.23% 2.15% 1.64% 0.96% 2.05% 8.13% 3.48% -
ROE 2.59% 0.94% 0.50% 0.33% 0.80% 4.55% 1.50% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 110.40 113.53 81.56 81.66 90.70 138.80 86.30 4.18%
EPS 6.88 2.44 1.34 0.78 1.86 11.28 2.94 15.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.66 2.60 2.68 2.34 2.33 2.48 2.00 4.86%
Adjusted Per Share Value based on latest NOSH - 81,481
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 35.21 36.27 25.94 26.36 29.96 41.93 26.38 4.92%
EPS 2.19 0.78 0.43 0.25 0.61 3.41 0.92 15.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8484 0.8306 0.8523 0.7554 0.7697 0.7492 0.6112 5.61%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.40 0.67 0.65 0.52 0.82 1.20 0.87 -
P/RPS 0.36 0.59 0.80 0.64 0.90 0.86 1.01 -15.78%
P/EPS 5.81 27.46 48.51 66.67 44.09 10.64 28.93 -23.45%
EY 17.20 3.64 2.06 1.50 2.27 9.40 3.46 30.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.26 0.24 0.22 0.35 0.48 0.44 -16.40%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 20/11/07 23/11/06 23/11/05 25/11/04 21/11/03 26/11/02 -
Price 0.62 0.66 0.56 0.69 0.83 1.30 0.83 -
P/RPS 0.56 0.58 0.69 0.84 0.92 0.94 0.96 -8.58%
P/EPS 9.01 27.05 41.79 88.46 44.62 11.52 27.60 -17.00%
EY 11.10 3.70 2.39 1.13 2.24 8.68 3.62 20.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.21 0.29 0.36 0.52 0.42 -9.54%

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