[SBCCORP] YoY TTM Result on 30-Jun-2003 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 25.47%
YoY- 10.76%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 70,200 66,139 75,691 83,838 82,226 85,646 105,224 -6.52%
PBT 1,856 3,071 5,088 6,844 1,766 1,428 3,731 -10.98%
Tax -737 -859 -4,451 -4,322 511 1,951 773 -
NP 1,119 2,212 637 2,522 2,277 3,379 4,504 -20.70%
-
NP to SH 1,119 2,212 637 2,522 2,277 1,358 4,504 -20.70%
-
Tax Rate 39.71% 27.97% 87.48% 63.15% -28.94% -136.62% -20.72% -
Total Cost 69,081 63,927 75,054 81,316 79,949 82,267 100,720 -6.08%
-
Net Worth 216,952 188,999 224,266 192,882 149,417 108,453 12,133 61.67%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 827 826 602 834 - 776 825 0.04%
Div Payout % 73.99% 37.35% 94.56% 33.07% - 57.19% 18.34% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 216,952 188,999 224,266 192,882 149,417 108,453 12,133 61.67%
NOSH 80,952 80,769 96,666 79,050 74,708 65,333 6,666 51.58%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.59% 3.34% 0.84% 3.01% 2.77% 3.95% 4.28% -
ROE 0.52% 1.17% 0.28% 1.31% 1.52% 1.25% 37.12% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 86.72 81.89 78.30 106.06 110.06 131.09 1,578.36 -38.32%
EPS 1.38 2.74 0.66 3.19 3.05 2.08 67.56 -47.70%
DPS 1.02 1.02 0.62 1.06 0.00 1.19 12.39 -34.03%
NAPS 2.68 2.34 2.32 2.44 2.00 1.66 1.82 6.65%
Adjusted Per Share Value based on latest NOSH - 79,050
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 27.20 25.62 29.32 32.48 31.85 33.18 40.76 -6.51%
EPS 0.43 0.86 0.25 0.98 0.88 0.53 1.74 -20.77%
DPS 0.32 0.32 0.23 0.32 0.00 0.30 0.32 0.00%
NAPS 0.8405 0.7322 0.8688 0.7472 0.5788 0.4202 0.047 61.67%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.55 0.67 0.80 0.84 0.96 0.69 1.36 -
P/RPS 0.63 0.82 1.02 0.79 0.87 0.53 0.09 38.28%
P/EPS 39.79 24.46 121.40 26.33 31.50 33.20 2.01 64.43%
EY 2.51 4.09 0.82 3.80 3.17 3.01 49.68 -39.18%
DY 1.86 1.53 0.78 1.26 0.00 1.72 9.11 -23.25%
P/NAPS 0.21 0.29 0.34 0.34 0.48 0.42 0.75 -19.10%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 23/08/05 25/08/04 27/08/03 28/08/02 28/08/01 25/08/00 -
Price 0.54 0.63 0.80 1.16 0.98 0.81 1.39 -
P/RPS 0.62 0.77 1.02 1.09 0.89 0.62 0.09 37.92%
P/EPS 39.07 23.00 121.40 36.36 32.15 38.97 2.06 63.26%
EY 2.56 4.35 0.82 2.75 3.11 2.57 48.60 -38.76%
DY 1.89 1.62 0.78 0.91 0.00 1.47 8.91 -22.76%
P/NAPS 0.20 0.27 0.34 0.48 0.49 0.49 0.76 -19.94%

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