[SBCCORP] YoY Quarter Result on 31-Dec-2006 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 14.66%
YoY- 163.86%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 28,035 16,133 28,888 31,831 8,774 10,484 24,607 2.19%
PBT 3,046 2,169 909 851 614 1,348 535 33.59%
Tax -1,027 -1,244 -369 -413 -448 -649 -2,601 -14.33%
NP 2,019 925 540 438 166 699 -2,066 -
-
NP to SH 2,023 925 540 438 166 699 -2,066 -
-
Tax Rate 33.72% 57.35% 40.59% 48.53% 72.96% 48.15% 486.17% -
Total Cost 26,016 15,208 28,348 31,393 8,608 9,785 26,673 -0.41%
-
Net Worth 226,245 219,687 212,727 221,479 221,610 191,608 178,760 4.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 226,245 219,687 212,727 221,479 221,610 191,608 178,760 4.00%
NOSH 82,571 82,589 81,818 82,641 82,999 82,235 73,262 2.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.20% 5.73% 1.87% 1.38% 1.89% 6.67% -8.40% -
ROE 0.89% 0.42% 0.25% 0.20% 0.07% 0.36% -1.16% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 33.95 19.53 35.31 38.52 10.57 12.75 33.59 0.17%
EPS 2.45 1.12 0.66 0.53 0.20 0.85 -2.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.66 2.60 2.68 2.67 2.33 2.44 1.94%
Adjusted Per Share Value based on latest NOSH - 82,641
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.86 6.25 11.19 12.33 3.40 4.06 9.53 2.19%
EPS 0.78 0.36 0.21 0.17 0.06 0.27 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8765 0.8511 0.8241 0.858 0.8585 0.7423 0.6925 4.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.55 0.50 0.67 0.59 0.73 0.87 1.15 -
P/RPS 1.62 2.56 1.90 1.53 6.91 6.82 3.42 -11.69%
P/EPS 22.45 44.64 101.52 111.32 365.00 102.35 -40.78 -
EY 4.45 2.24 0.99 0.90 0.27 0.98 -2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.26 0.22 0.27 0.37 0.47 -13.26%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 09/02/10 17/02/09 22/02/08 14/02/07 23/02/06 22/02/05 24/02/04 -
Price 0.60 0.50 0.55 0.63 0.80 0.86 1.24 -
P/RPS 1.77 2.56 1.56 1.64 7.57 6.75 3.69 -11.51%
P/EPS 24.49 44.64 83.33 118.87 400.00 101.18 -43.97 -
EY 4.08 2.24 1.20 0.84 0.25 0.99 -2.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.19 0.21 0.24 0.30 0.37 0.51 -13.06%

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