[SBCCORP] YoY 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- 242.94%
YoY- 91.68%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 27,134 17,714 7,594 23,848 21,056 25,477 17,038 8.06%
PBT -447 1 -495 4,623 1,007 2,414 1,735 -
Tax 1,010 759 236 -1,880 424 351 1,222 -3.12%
NP 563 760 -259 2,743 1,431 2,765 2,957 -24.14%
-
NP to SH 563 760 -259 2,743 1,431 2,765 2,957 -24.14%
-
Tax Rate - -75,900.00% - 40.67% -42.11% -14.54% -70.43% -
Total Cost 26,571 16,954 7,853 21,105 19,625 22,712 14,081 11.15%
-
Net Worth 221,060 193,304 146,967 166,818 209,879 92,684 100,218 14.08%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 827 826 602 834 - 776 825 0.04%
Div Payout % 147.06% 108.70% 0.00% 30.41% - 28.09% 27.93% -
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 221,060 193,304 146,967 166,818 209,879 92,684 100,218 14.08%
NOSH 82,794 82,608 60,232 83,409 52,999 51,779 55,065 7.03%
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 2.07% 4.29% -3.41% 11.50% 6.80% 10.85% 17.36% -
ROE 0.25% 0.39% -0.18% 1.64% 0.68% 2.98% 2.95% -
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 32.77 21.44 12.61 28.59 39.73 49.20 30.94 0.96%
EPS 0.68 0.92 -0.43 3.64 2.70 5.34 5.37 -29.12%
DPS 1.00 1.00 1.00 1.00 0.00 1.50 1.50 -6.53%
NAPS 2.67 2.34 2.44 2.00 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 10.32 6.73 2.89 9.07 8.00 9.69 6.48 8.06%
EPS 0.21 0.29 -0.10 1.04 0.54 1.05 1.12 -24.33%
DPS 0.31 0.31 0.23 0.32 0.00 0.30 0.31 0.00%
NAPS 0.8404 0.7349 0.5587 0.6342 0.7979 0.3524 0.381 14.08%
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 1.89 4.01 9.44 2.69 2.14 1.63 6.72 -19.04%
P/EPS 91.18 93.48 -276.74 23.41 31.48 14.98 38.73 15.33%
EY 1.10 1.07 -0.36 4.27 3.18 6.68 2.58 -13.23%
DY 1.61 1.16 0.84 1.30 0.00 1.87 0.72 14.34%
P/NAPS 0.23 0.37 0.49 0.39 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 1.86 3.22 7.85 2.87 2.77 1.63 5.33 -16.08%
P/EPS 89.71 75.00 -230.23 24.93 40.74 14.98 30.73 19.53%
EY 1.11 1.33 -0.43 4.01 2.45 6.68 3.25 -16.38%
DY 1.64 1.45 1.01 1.22 0.00 1.87 0.91 10.30%
P/NAPS 0.23 0.29 0.41 0.41 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