[SBCCORP] YoY Quarter Result on 30-Sep-2007 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 237.39%
YoY- 103.14%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 20,581 26,088 18,378 28,668 15,347 16,162 20,077 0.41%
PBT 3,774 1,980 2,632 1,148 764 719 1,069 23.38%
Tax -1,388 -491 -1,115 -372 -382 -499 -421 21.98%
NP 2,386 1,489 1,517 776 382 220 648 24.25%
-
NP to SH 2,386 1,490 1,518 776 382 220 648 24.25%
-
Tax Rate 36.78% 24.80% 42.36% 32.40% 50.00% 69.40% 39.38% -
Total Cost 18,195 24,599 16,861 27,892 14,965 15,942 19,429 -1.08%
-
Net Worth 232,820 223,911 219,450 214,638 222,556 190,666 191,118 3.34%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 232,820 223,911 219,450 214,638 222,556 190,666 191,118 3.34%
NOSH 82,560 82,320 82,499 82,553 83,043 81,481 82,025 0.10%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.59% 5.71% 8.25% 2.71% 2.49% 1.36% 3.23% -
ROE 1.02% 0.67% 0.69% 0.36% 0.17% 0.12% 0.34% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 24.93 31.69 22.28 34.73 18.48 19.84 24.48 0.30%
EPS 2.89 1.81 1.84 0.94 0.46 0.27 0.79 24.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.82 2.72 2.66 2.60 2.68 2.34 2.33 3.23%
Adjusted Per Share Value based on latest NOSH - 82,553
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 7.82 9.92 6.99 10.90 5.83 6.14 7.63 0.41%
EPS 0.91 0.57 0.58 0.30 0.15 0.08 0.25 24.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8851 0.8512 0.8343 0.816 0.8461 0.7248 0.7266 3.34%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.60 0.60 0.40 0.67 0.65 0.52 0.82 -
P/RPS 2.41 1.89 1.80 1.93 3.52 2.62 3.35 -5.33%
P/EPS 20.76 33.15 21.74 71.28 141.30 192.59 103.80 -23.51%
EY 4.82 3.02 4.60 1.40 0.71 0.52 0.96 30.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.15 0.26 0.24 0.22 0.35 -8.15%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 15/11/10 18/11/09 18/11/08 20/11/07 23/11/06 23/11/05 25/11/04 -
Price 0.56 0.60 0.62 0.66 0.56 0.69 0.83 -
P/RPS 2.25 1.89 2.78 1.90 3.03 3.48 3.39 -6.60%
P/EPS 19.38 33.15 33.70 70.21 121.74 255.56 105.06 -24.54%
EY 5.16 3.02 2.97 1.42 0.82 0.39 0.95 32.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.23 0.25 0.21 0.29 0.36 -9.32%

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