[SBCCORP] YoY Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 374.35%
YoY- 33.8%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 69,934 66,867 86,317 69,829 81,645 92,411 114,707 -7.91%
PBT 1,539 3,321 6,996 5,150 1,618 1,421 2,555 -8.09%
Tax -486 -1,071 -4,923 -3,139 -115 -350 1,174 -
NP 1,053 2,250 2,073 2,011 1,503 1,071 3,729 -18.99%
-
NP to SH 1,053 2,250 2,073 2,011 1,503 1,071 3,729 -18.99%
-
Tax Rate 31.58% 32.25% 70.37% 60.95% 7.11% 24.63% -45.95% -
Total Cost 68,881 64,617 84,244 67,818 80,142 91,340 110,978 -7.63%
-
Net Worth 219,649 194,999 212,526 211,592 243,929 120,571 98,359 14.32%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 822 833 871 874 - - - -
Div Payout % 78.12% 37.04% 42.02% 43.48% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 219,649 194,999 212,526 211,592 243,929 120,571 98,359 14.32%
NOSH 82,265 83,333 87,100 87,434 61,598 67,358 54,043 7.25%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.51% 3.36% 2.40% 2.88% 1.84% 1.16% 3.25% -
ROE 0.48% 1.15% 0.98% 0.95% 0.62% 0.89% 3.79% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 85.01 80.24 99.10 79.86 132.54 137.19 212.25 -14.13%
EPS 1.28 2.70 2.38 2.37 2.44 1.59 6.90 -24.47%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 2.67 2.34 2.44 2.42 3.96 1.79 1.82 6.59%
Adjusted Per Share Value based on latest NOSH - 83,409
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 26.59 25.42 32.81 26.55 31.04 35.13 43.61 -7.91%
EPS 0.40 0.86 0.79 0.76 0.57 0.41 1.42 -19.02%
DPS 0.31 0.32 0.33 0.33 0.00 0.00 0.00 -
NAPS 0.835 0.7413 0.808 0.8044 0.9273 0.4584 0.3739 14.32%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.62 0.86 1.19 0.77 0.85 0.80 2.08 -
P/RPS 0.73 1.07 1.20 0.96 0.64 0.58 0.98 -4.78%
P/EPS 48.44 31.85 50.00 33.48 34.84 50.31 30.14 8.22%
EY 2.06 3.14 2.00 2.99 2.87 1.99 3.32 -7.64%
DY 1.61 1.16 0.84 1.30 0.00 0.00 0.00 -
P/NAPS 0.23 0.37 0.49 0.32 0.21 0.45 1.14 -23.40%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 27/05/05 28/05/04 30/05/03 31/05/02 31/05/01 26/05/00 -
Price 0.61 0.69 0.99 0.82 1.10 0.80 1.65 -
P/RPS 0.72 0.86 1.00 1.03 0.83 0.58 0.78 -1.32%
P/EPS 47.66 25.56 41.60 35.65 45.08 50.31 23.91 12.17%
EY 2.10 3.91 2.40 2.80 2.22 1.99 4.18 -10.83%
DY 1.64 1.45 1.01 1.22 0.00 0.00 0.00 -
P/NAPS 0.23 0.29 0.41 0.34 0.28 0.45 0.91 -20.47%

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