[SBCCORP] YoY Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 61.17%
YoY- -53.2%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 77,771 107,055 77,673 69,934 66,867 86,317 69,829 1.80%
PBT 5,088 4,487 -1,931 1,539 3,321 6,996 5,150 -0.20%
Tax -100 -984 -1,078 -486 -1,071 -4,923 -3,139 -43.66%
NP 4,988 3,503 -3,009 1,053 2,250 2,073 2,011 16.33%
-
NP to SH 4,990 3,513 -3,009 1,053 2,250 2,073 2,011 16.33%
-
Tax Rate 1.97% 21.93% - 31.58% 32.25% 70.37% 60.95% -
Total Cost 72,783 103,552 80,682 68,881 64,617 84,244 67,818 1.18%
-
Net Worth 220,219 216,057 213,880 219,649 194,999 212,526 211,592 0.66%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 1,237 1,236 825 822 833 871 874 5.95%
Div Payout % 24.79% 35.21% 0.00% 78.12% 37.04% 42.02% 43.48% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 220,219 216,057 213,880 219,649 194,999 212,526 211,592 0.66%
NOSH 82,479 82,464 82,579 82,265 83,333 87,100 87,434 -0.96%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.41% 3.27% -3.87% 1.51% 3.36% 2.40% 2.88% -
ROE 2.27% 1.63% -1.41% 0.48% 1.15% 0.98% 0.95% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 94.29 129.82 94.06 85.01 80.24 99.10 79.86 2.80%
EPS 6.05 4.26 -3.65 1.28 2.70 2.38 2.37 16.88%
DPS 1.50 1.50 1.00 1.00 1.00 1.00 1.00 6.98%
NAPS 2.67 2.62 2.59 2.67 2.34 2.44 2.42 1.65%
Adjusted Per Share Value based on latest NOSH - 82,794
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 29.57 40.70 29.53 26.59 25.42 32.81 26.55 1.81%
EPS 1.90 1.34 -1.14 0.40 0.86 0.79 0.76 16.48%
DPS 0.47 0.47 0.31 0.31 0.32 0.33 0.33 6.06%
NAPS 0.8372 0.8214 0.8131 0.835 0.7413 0.808 0.8044 0.66%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.43 0.68 0.61 0.62 0.86 1.19 0.77 -
P/RPS 0.46 0.52 0.65 0.73 1.07 1.20 0.96 -11.52%
P/EPS 7.11 15.96 -16.74 48.44 31.85 50.00 33.48 -22.74%
EY 14.07 6.26 -5.97 2.06 3.14 2.00 2.99 29.42%
DY 3.49 2.21 1.64 1.61 1.16 0.84 1.30 17.87%
P/NAPS 0.16 0.26 0.24 0.23 0.37 0.49 0.32 -10.90%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 22/05/08 24/05/07 26/05/06 27/05/05 28/05/04 30/05/03 -
Price 0.50 0.57 0.60 0.61 0.69 0.99 0.82 -
P/RPS 0.53 0.44 0.64 0.72 0.86 1.00 1.03 -10.47%
P/EPS 8.26 13.38 -16.47 47.66 25.56 41.60 35.65 -21.61%
EY 12.10 7.47 -6.07 2.10 3.91 2.40 2.80 27.59%
DY 3.00 2.63 1.67 1.64 1.45 1.01 1.22 16.16%
P/NAPS 0.19 0.22 0.23 0.23 0.29 0.41 0.34 -9.23%

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