[SBCCORP] YoY Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 118.7%
YoY- 82.91%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 68,458 96,620 90,884 93,614 66,956 68,052 77,338 -2.01%
PBT 10,734 11,490 9,022 4,256 3,464 2,744 3,948 18.13%
Tax -3,408 -2,908 -3,362 -2,244 -2,364 -2,094 -2,362 6.29%
NP 7,326 8,582 5,660 2,012 1,100 650 1,586 29.03%
-
NP to SH 7,326 8,592 5,664 2,012 1,100 650 1,586 29.03%
-
Tax Rate 31.75% 25.31% 37.26% 52.73% 68.24% 76.31% 59.83% -
Total Cost 61,132 88,038 85,224 91,602 65,856 67,402 75,752 -3.50%
-
Net Worth 232,649 224,282 218,986 214,393 219,999 194,999 198,676 2.66%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 232,649 224,282 218,986 214,393 219,999 194,999 198,676 2.66%
NOSH 82,499 82,456 82,325 82,459 82,089 83,333 85,268 -0.54%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.70% 8.88% 6.23% 2.15% 1.64% 0.96% 2.05% -
ROE 3.15% 3.83% 2.59% 0.94% 0.50% 0.33% 0.80% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 82.98 117.18 110.40 113.53 81.56 81.66 90.70 -1.47%
EPS 8.88 10.42 6.88 2.44 1.34 0.78 1.86 29.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.82 2.72 2.66 2.60 2.68 2.34 2.33 3.23%
Adjusted Per Share Value based on latest NOSH - 82,553
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 26.03 36.73 34.55 35.59 25.45 25.87 29.40 -2.00%
EPS 2.79 3.27 2.15 0.76 0.42 0.25 0.60 29.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8845 0.8526 0.8325 0.815 0.8364 0.7413 0.7553 2.66%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.60 0.60 0.40 0.67 0.65 0.52 0.82 -
P/RPS 0.72 0.51 0.36 0.59 0.80 0.64 0.90 -3.64%
P/EPS 6.76 5.76 5.81 27.46 48.51 66.67 44.09 -26.83%
EY 14.80 17.37 17.20 3.64 2.06 1.50 2.27 36.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.15 0.26 0.24 0.22 0.35 -8.15%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 15/11/10 18/11/09 18/11/08 20/11/07 23/11/06 23/11/05 25/11/04 -
Price 0.56 0.60 0.62 0.66 0.56 0.69 0.83 -
P/RPS 0.67 0.51 0.56 0.58 0.69 0.84 0.92 -5.14%
P/EPS 6.31 5.76 9.01 27.05 41.79 88.46 44.62 -27.80%
EY 15.86 17.37 11.10 3.70 2.39 1.13 2.24 38.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.23 0.25 0.21 0.29 0.36 -9.32%

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