[SBCCORP] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 61.76%
YoY- 69.23%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 96,620 90,884 93,614 66,956 68,052 77,338 108,232 -1.87%
PBT 11,490 9,022 4,256 3,464 2,744 3,948 13,912 -3.13%
Tax -2,908 -3,362 -2,244 -2,364 -2,094 -2,362 -5,116 -8.97%
NP 8,582 5,660 2,012 1,100 650 1,586 8,796 -0.40%
-
NP to SH 8,592 5,664 2,012 1,100 650 1,586 8,796 -0.38%
-
Tax Rate 25.31% 37.26% 52.73% 68.24% 76.31% 59.83% 36.77% -
Total Cost 88,038 85,224 91,602 65,856 67,402 75,752 99,436 -2.00%
-
Net Worth 224,282 218,986 214,393 219,999 194,999 198,676 193,387 2.49%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 224,282 218,986 214,393 219,999 194,999 198,676 193,387 2.49%
NOSH 82,456 82,325 82,459 82,089 83,333 85,268 77,978 0.93%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.88% 6.23% 2.15% 1.64% 0.96% 2.05% 8.13% -
ROE 3.83% 2.59% 0.94% 0.50% 0.33% 0.80% 4.55% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 117.18 110.40 113.53 81.56 81.66 90.70 138.80 -2.78%
EPS 10.42 6.88 2.44 1.34 0.78 1.86 11.28 -1.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.72 2.66 2.60 2.68 2.34 2.33 2.48 1.55%
Adjusted Per Share Value based on latest NOSH - 83,043
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 36.73 34.55 35.59 25.45 25.87 29.40 41.15 -1.87%
EPS 3.27 2.15 0.76 0.42 0.25 0.60 3.34 -0.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8526 0.8325 0.815 0.8364 0.7413 0.7553 0.7352 2.49%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.60 0.40 0.67 0.65 0.52 0.82 1.20 -
P/RPS 0.51 0.36 0.59 0.80 0.64 0.90 0.86 -8.33%
P/EPS 5.76 5.81 27.46 48.51 66.67 44.09 10.64 -9.71%
EY 17.37 17.20 3.64 2.06 1.50 2.27 9.40 10.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.15 0.26 0.24 0.22 0.35 0.48 -12.18%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 18/11/08 20/11/07 23/11/06 23/11/05 25/11/04 21/11/03 -
Price 0.60 0.62 0.66 0.56 0.69 0.83 1.30 -
P/RPS 0.51 0.56 0.58 0.69 0.84 0.92 0.94 -9.68%
P/EPS 5.76 9.01 27.05 41.79 88.46 44.62 11.52 -10.90%
EY 17.37 11.10 3.70 2.39 1.13 2.24 8.68 12.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.25 0.21 0.29 0.36 0.52 -13.34%

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