[SBCCORP] YoY Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 2.45%
YoY- 56.32%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 118,710 101,793 82,100 100,926 87,077 57,066 65,537 10.40%
PBT 19,250 11,721 8,906 4,092 3,445 2,648 4,429 27.73%
Tax -5,290 -3,308 -3,900 -2,030 -2,126 -1,994 -2,440 13.75%
NP 13,960 8,413 5,006 2,061 1,318 653 1,989 38.34%
-
NP to SH 13,960 8,425 5,009 2,061 1,318 653 1,989 38.34%
-
Tax Rate 27.48% 28.22% 43.79% 49.61% 61.71% 75.30% 55.09% -
Total Cost 104,750 93,380 77,093 98,865 85,758 56,413 63,548 8.68%
-
Net Worth 238,254 225,737 219,158 213,808 220,876 221,745 195,301 3.36%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 238,254 225,737 219,158 213,808 220,876 221,745 195,301 3.36%
NOSH 82,440 82,385 82,390 82,234 82,416 83,050 83,820 -0.27%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 11.76% 8.27% 6.10% 2.04% 1.51% 1.14% 3.04% -
ROE 5.86% 3.73% 2.29% 0.96% 0.60% 0.29% 1.02% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 143.99 123.56 99.65 122.73 105.66 68.71 78.19 10.70%
EPS 16.93 10.23 6.08 2.51 1.60 0.79 2.37 38.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.74 2.66 2.60 2.68 2.67 2.33 3.65%
Adjusted Per Share Value based on latest NOSH - 81,818
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 45.13 38.70 31.21 38.37 33.10 21.69 24.92 10.39%
EPS 5.31 3.20 1.90 0.78 0.50 0.25 0.76 38.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9058 0.8582 0.8332 0.8128 0.8397 0.843 0.7425 3.36%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.60 0.55 0.50 0.67 0.59 0.73 0.87 -
P/RPS 0.42 0.45 0.50 0.55 0.56 1.06 1.11 -14.94%
P/EPS 3.54 5.38 8.22 26.73 36.87 92.80 36.66 -32.25%
EY 28.22 18.59 12.16 3.74 2.71 1.08 2.73 47.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.19 0.26 0.22 0.27 0.37 -9.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 17/02/11 09/02/10 17/02/09 22/02/08 14/02/07 23/02/06 22/02/05 -
Price 0.58 0.60 0.50 0.55 0.63 0.80 0.86 -
P/RPS 0.40 0.49 0.50 0.45 0.60 1.16 1.10 -15.50%
P/EPS 3.43 5.87 8.22 21.94 39.38 101.69 36.24 -32.48%
EY 29.20 17.04 12.16 4.56 2.54 0.98 2.76 48.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.19 0.21 0.24 0.30 0.37 -9.74%

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