[SBCCORP] YoY Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -404.25%
YoY- -385.76%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 103,379 77,771 107,055 77,673 69,934 66,867 86,317 3.05%
PBT 13,118 5,088 4,487 -1,931 1,539 3,321 6,996 11.04%
Tax -3,315 -100 -984 -1,078 -486 -1,071 -4,923 -6.37%
NP 9,803 4,988 3,503 -3,009 1,053 2,250 2,073 29.54%
-
NP to SH 9,812 4,990 3,513 -3,009 1,053 2,250 2,073 29.56%
-
Tax Rate 25.27% 1.97% 21.93% - 31.58% 32.25% 70.37% -
Total Cost 93,576 72,783 103,552 80,682 68,881 64,617 84,244 1.76%
-
Net Worth 229,221 220,219 216,057 213,880 219,649 194,999 212,526 1.26%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 1,236 1,237 1,236 825 822 833 871 6.00%
Div Payout % 12.61% 24.79% 35.21% 0.00% 78.12% 37.04% 42.02% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 229,221 220,219 216,057 213,880 219,649 194,999 212,526 1.26%
NOSH 82,453 82,479 82,464 82,579 82,265 83,333 87,100 -0.90%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.48% 6.41% 3.27% -3.87% 1.51% 3.36% 2.40% -
ROE 4.28% 2.27% 1.63% -1.41% 0.48% 1.15% 0.98% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 125.38 94.29 129.82 94.06 85.01 80.24 99.10 3.99%
EPS 11.90 6.05 4.26 -3.65 1.28 2.70 2.38 30.75%
DPS 1.50 1.50 1.50 1.00 1.00 1.00 1.00 6.98%
NAPS 2.78 2.67 2.62 2.59 2.67 2.34 2.44 2.19%
Adjusted Per Share Value based on latest NOSH - 82,197
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 39.30 29.57 40.70 29.53 26.59 25.42 32.81 3.05%
EPS 3.73 1.90 1.34 -1.14 0.40 0.86 0.79 29.50%
DPS 0.47 0.47 0.47 0.31 0.31 0.32 0.33 6.06%
NAPS 0.8714 0.8372 0.8214 0.8131 0.835 0.7413 0.808 1.26%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.52 0.43 0.68 0.61 0.62 0.86 1.19 -
P/RPS 0.41 0.46 0.52 0.65 0.73 1.07 1.20 -16.38%
P/EPS 4.37 7.11 15.96 -16.74 48.44 31.85 50.00 -33.37%
EY 22.88 14.07 6.26 -5.97 2.06 3.14 2.00 50.08%
DY 2.88 3.49 2.21 1.64 1.61 1.16 0.84 22.78%
P/NAPS 0.19 0.16 0.26 0.24 0.23 0.37 0.49 -14.60%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 21/05/09 22/05/08 24/05/07 26/05/06 27/05/05 28/05/04 -
Price 0.58 0.50 0.57 0.60 0.61 0.69 0.99 -
P/RPS 0.46 0.53 0.44 0.64 0.72 0.86 1.00 -12.13%
P/EPS 4.87 8.26 13.38 -16.47 47.66 25.56 41.60 -30.04%
EY 20.52 12.10 7.47 -6.07 2.10 3.91 2.40 42.97%
DY 2.59 3.00 2.63 1.67 1.64 1.45 1.01 16.98%
P/NAPS 0.21 0.19 0.22 0.23 0.23 0.29 0.41 -10.54%

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