[SBCCORP] YoY Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 25.43%
YoY- -35.99%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 100,926 87,077 57,066 65,537 104,964 61,308 80,785 3.77%
PBT 4,092 3,445 2,648 4,429 9,986 702 814 30.86%
Tax -2,030 -2,126 -1,994 -2,440 -6,878 -1,679 -718 18.90%
NP 2,061 1,318 653 1,989 3,108 -977 96 66.67%
-
NP to SH 2,061 1,318 653 1,989 3,108 -977 96 66.67%
-
Tax Rate 49.61% 61.71% 75.30% 55.09% 68.88% 239.17% 88.21% -
Total Cost 98,865 85,758 56,413 63,548 101,856 62,285 80,689 3.44%
-
Net Worth 213,808 220,876 221,745 195,301 202,407 220,154 45,692 29.31%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 213,808 220,876 221,745 195,301 202,407 220,154 45,692 29.31%
NOSH 82,234 82,416 83,050 83,820 82,953 89,859 27,692 19.88%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 2.04% 1.51% 1.14% 3.04% 2.96% -1.59% 0.12% -
ROE 0.96% 0.60% 0.29% 1.02% 1.54% -0.44% 0.21% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 122.73 105.66 68.71 78.19 126.53 68.23 291.72 -13.43%
EPS 2.51 1.60 0.79 2.37 3.75 -1.72 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.68 2.67 2.33 2.44 2.45 1.65 7.86%
Adjusted Per Share Value based on latest NOSH - 82,235
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 38.37 33.10 21.69 24.92 39.90 23.31 30.71 3.77%
EPS 0.78 0.50 0.25 0.76 1.18 -0.37 0.04 64.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8128 0.8397 0.843 0.7425 0.7695 0.837 0.1737 29.31%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.67 0.59 0.73 0.87 1.15 0.81 0.80 -
P/RPS 0.55 0.56 1.06 1.11 0.91 1.19 0.27 12.58%
P/EPS 26.73 36.87 92.80 36.66 30.69 -74.47 230.77 -30.17%
EY 3.74 2.71 1.08 2.73 3.26 -1.34 0.43 43.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.22 0.27 0.37 0.47 0.33 0.48 -9.70%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 22/02/08 14/02/07 23/02/06 22/02/05 24/02/04 28/02/03 08/02/02 -
Price 0.55 0.63 0.80 0.86 1.24 0.81 0.81 -
P/RPS 0.45 0.60 1.16 1.10 0.98 1.19 0.28 8.22%
P/EPS 21.94 39.38 101.69 36.24 33.10 -74.47 233.65 -32.56%
EY 4.56 2.54 0.98 2.76 3.02 -1.34 0.43 48.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.30 0.37 0.51 0.33 0.49 -13.16%

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