[SBCCORP] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 107.06%
YoY- 120.9%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 69,385 62,224 70,870 89,904 77,808 84,228 102,989 -6.36%
PBT 1,901 2,721 2,014 10,347 3,202 680 3,173 -8.18%
Tax -620 -937 -3,546 -5,125 -838 2,409 622 -
NP 1,281 1,784 -1,532 5,222 2,364 3,089 3,795 -16.55%
-
NP to SH 1,281 1,784 -1,532 5,222 2,364 1,068 3,795 -16.55%
-
Tax Rate 32.61% 34.44% 176.07% 49.53% 26.17% -354.26% -19.60% -
Total Cost 68,104 60,440 72,402 84,682 75,444 81,139 99,194 -6.07%
-
Net Worth 222,556 190,666 191,118 191,927 390,000 61,874 116,480 11.38%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 827 826 602 834 - 776 825 0.04%
Div Payout % 64.63% 46.31% 0.00% 15.97% - 72.72% 21.76% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 222,556 190,666 191,118 191,927 390,000 61,874 116,480 11.38%
NOSH 83,043 81,481 82,025 77,390 195,000 37,500 64,000 4.43%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.85% 2.87% -2.16% 5.81% 3.04% 3.67% 3.68% -
ROE 0.58% 0.94% -0.80% 2.72% 0.61% 1.73% 3.26% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 83.55 76.37 86.40 116.17 39.90 224.61 160.92 -10.34%
EPS 1.54 2.19 -1.87 6.75 1.21 2.85 5.93 -20.11%
DPS 1.00 1.00 0.73 1.08 0.00 2.07 1.29 -4.15%
NAPS 2.68 2.34 2.33 2.48 2.00 1.65 1.82 6.65%
Adjusted Per Share Value based on latest NOSH - 77,390
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 26.88 24.11 27.46 34.83 30.14 32.63 39.90 -6.36%
EPS 0.50 0.69 -0.59 2.02 0.92 0.41 1.47 -16.44%
DPS 0.32 0.32 0.23 0.32 0.00 0.30 0.32 0.00%
NAPS 0.8622 0.7386 0.7404 0.7435 1.5109 0.2397 0.4512 11.39%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.65 0.52 0.82 1.20 0.87 0.72 1.00 -
P/RPS 0.78 0.68 0.95 1.03 2.18 0.32 0.62 3.89%
P/EPS 42.14 23.75 -43.90 17.78 71.76 25.28 16.86 16.48%
EY 2.37 4.21 -2.28 5.62 1.39 3.96 5.93 -14.16%
DY 1.53 1.92 0.90 0.90 0.00 2.88 1.29 2.88%
P/NAPS 0.24 0.22 0.35 0.48 0.44 0.44 0.55 -12.90%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 23/11/05 25/11/04 21/11/03 26/11/02 28/11/01 24/11/00 -
Price 0.56 0.69 0.83 1.30 0.83 0.78 0.98 -
P/RPS 0.67 0.90 0.96 1.12 2.08 0.35 0.61 1.57%
P/EPS 36.30 31.51 -44.44 19.27 68.46 27.39 16.53 14.00%
EY 2.75 3.17 -2.25 5.19 1.46 3.65 6.05 -12.30%
DY 1.78 1.45 0.88 0.83 0.00 2.66 1.32 5.10%
P/NAPS 0.21 0.29 0.36 0.52 0.42 0.47 0.54 -14.55%

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