[SBCCORP] YoY TTM Result on 30-Sep-2005 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -19.35%
YoY- 216.45%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 105,690 91,003 69,385 62,224 70,870 89,904 77,808 5.23%
PBT 6,877 -1,536 1,901 2,721 2,014 10,347 3,202 13.57%
Tax -1,550 -1,018 -620 -937 -3,546 -5,125 -838 10.78%
NP 5,327 -2,554 1,281 1,784 -1,532 5,222 2,364 14.48%
-
NP to SH 5,340 -2,554 1,281 1,784 -1,532 5,222 2,364 14.53%
-
Tax Rate 22.54% - 32.61% 34.44% 176.07% 49.53% 26.17% -
Total Cost 100,363 93,557 68,104 60,440 72,402 84,682 75,444 4.86%
-
Net Worth 219,450 214,638 222,556 190,666 191,118 191,927 390,000 -9.13%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 1,234 821 827 826 602 834 - -
Div Payout % 23.12% 0.00% 64.63% 46.31% 0.00% 15.97% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 219,450 214,638 222,556 190,666 191,118 191,927 390,000 -9.13%
NOSH 82,499 82,553 83,043 81,481 82,025 77,390 195,000 -13.34%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.04% -2.81% 1.85% 2.87% -2.16% 5.81% 3.04% -
ROE 2.43% -1.19% 0.58% 0.94% -0.80% 2.72% 0.61% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 128.11 110.24 83.55 76.37 86.40 116.17 39.90 21.43%
EPS 6.47 -3.09 1.54 2.19 -1.87 6.75 1.21 32.20%
DPS 1.50 1.00 1.00 1.00 0.73 1.08 0.00 -
NAPS 2.66 2.60 2.68 2.34 2.33 2.48 2.00 4.86%
Adjusted Per Share Value based on latest NOSH - 81,481
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 40.18 34.60 26.38 23.66 26.94 34.18 29.58 5.23%
EPS 2.03 -0.97 0.49 0.68 -0.58 1.99 0.90 14.50%
DPS 0.47 0.31 0.31 0.31 0.23 0.32 0.00 -
NAPS 0.8343 0.816 0.8461 0.7248 0.7266 0.7296 1.4826 -9.12%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.40 0.67 0.65 0.52 0.82 1.20 0.87 -
P/RPS 0.31 0.61 0.78 0.68 0.95 1.03 2.18 -27.73%
P/EPS 6.18 -21.66 42.14 23.75 -43.90 17.78 71.76 -33.52%
EY 16.18 -4.62 2.37 4.21 -2.28 5.62 1.39 50.48%
DY 3.75 1.49 1.53 1.92 0.90 0.90 0.00 -
P/NAPS 0.15 0.26 0.24 0.22 0.35 0.48 0.44 -16.40%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 20/11/07 23/11/06 23/11/05 25/11/04 21/11/03 26/11/02 -
Price 0.62 0.66 0.56 0.69 0.83 1.30 0.83 -
P/RPS 0.48 0.60 0.67 0.90 0.96 1.12 2.08 -21.66%
P/EPS 9.58 -21.33 36.30 31.51 -44.44 19.27 68.46 -27.92%
EY 10.44 -4.69 2.75 3.17 -2.25 5.19 1.46 38.75%
DY 2.42 1.52 1.78 1.45 0.88 0.83 0.00 -
P/NAPS 0.23 0.25 0.21 0.29 0.36 0.52 0.42 -9.54%

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