[SBCCORP] YoY TTM Result on 30-Sep-2006 [#2]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	80,639	105,690	91,003	69,385	62,224	70,870	89,904	-1.79%
YoY %	-23.70%	16.14%	31.16%	11.51%	-12.20%	-21.17%	-	-
Horiz. %	89.69%	117.56%	101.22%	77.18%	69.21%	78.83%	100.00%	-
PBT	6,322	6,877	-1,536	1,901	2,721	2,014	10,347	-7.87%
YoY %	-8.07%	547.72%	-180.80%	-30.14%	35.10%	-80.54%	-	-
Horiz. %	61.10%	66.46%	-14.84%	18.37%	26.30%	19.46%	100.00%	-
Tax	127	-1,550	-1,018	-620	-937	-3,546	-5,125	-
YoY %	108.19%	-52.26%	-64.19%	33.83%	73.58%	30.81%	-	-
Horiz. %	-2.48%	30.24%	19.86%	12.10%	18.28%	69.19%	100.00%	-
NP	6,449	5,327	-2,554	1,281	1,784	-1,532	5,222	3.57%
YoY %	21.06%	308.57%	-299.38%	-28.20%	216.45%	-129.34%	-	-
Horiz. %	123.50%	102.01%	-48.91%	24.53%	34.16%	-29.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,454	5,340	-2,554	1,281	1,784	-1,532	5,222	3.59%
YoY %	20.86%	309.08%	-299.38%	-28.20%	216.45%	-129.34%	-	-
Horiz. %	123.59%	102.26%	-48.91%	24.53%	34.16%	-29.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-2.01%	22.54%	-	32.61%	34.44%	176.07%	49.53%	-
YoY %	-108.92%	0.00%	-	-5.31%	-80.44%	255.48%	-	-
Horiz. %	-4.06%	45.51%	-	65.84%	69.53%	355.48%	100.00%	-
Total Cost	74,190	100,363	93,557	68,104	60,440	72,402	84,682	-2.17%
YoY %	-26.08%	7.27%	37.37%	12.68%	-16.52%	-14.50%	-	-
Horiz. %	87.61%	118.52%	110.48%	80.42%	71.37%	85.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	223,911	219,450	214,638	222,556	190,666	191,118	191,927	2.59%
YoY %	2.03%	2.24%	-3.56%	16.73%	-0.24%	-0.42%	-	-
Horiz. %	116.66%	114.34%	111.83%	115.96%	99.34%	99.58%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	1,233	1,234	821	827	826	602	834	6.72%
YoY %	-0.08%	50.30%	-0.73%	0.12%	37.21%	-27.82%	-	-
Horiz. %	147.84%	147.96%	98.44%	99.16%	99.04%	72.18%	100.00%	-
Div Payout %	19.10%	23.12%	0.00%	64.63%	46.31%	0.00%	15.97%	-
YoY %	-17.39%	0.00%	0.00%	39.56%	0.00%	0.00%	-	-
Horiz. %	119.60%	144.77%	0.00%	404.70%	289.98%	0.00%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	223,911	219,450	214,638	222,556	190,666	191,118	191,927	2.59%
YoY %	2.03%	2.24%	-3.56%	16.73%	-0.24%	-0.42%	-	-
Horiz. %	116.66%	114.34%	111.83%	115.96%	99.34%	99.58%	100.00%	-
NOSH	82,320	82,499	82,553	83,043	81,481	82,025	77,390	1.03%
YoY %	-0.22%	-0.07%	-0.59%	1.92%	-0.66%	5.99%	-	-
Horiz. %	106.37%	106.60%	106.67%	107.30%	105.29%	105.99%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	8.00%	5.04%	-2.81%	1.85%	2.87%	-2.16%	5.81%	-
YoY %	58.73%	279.36%	-251.89%	-35.54%	232.87%	-137.18%	-	-
Horiz. %	137.69%	86.75%	-48.36%	31.84%	49.40%	-37.18%	100.00%	-
ROE	2.88%	2.43%	-1.19%	0.58%	0.94%	-0.80%	2.72%	-
YoY %	18.52%	304.20%	-305.17%	-38.30%	217.50%	-129.41%	-	-
Horiz. %	105.88%	89.34%	-43.75%	21.32%	34.56%	-29.41%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	97.96	128.11	110.24	83.55	76.37	86.40	116.17	-2.79%
YoY %	-23.53%	16.21%	31.94%	9.40%	-11.61%	-25.63%	-	-
Horiz. %	84.32%	110.28%	94.90%	71.92%	65.74%	74.37%	100.00%	-
EPS	7.84	6.47	-3.09	1.54	2.19	-1.87	6.75	2.52%
YoY %	21.17%	309.39%	-300.65%	-29.68%	217.11%	-127.70%	-	-
Horiz. %	116.15%	95.85%	-45.78%	22.81%	32.44%	-27.70%	100.00%	-
DPS	1.50	1.50	1.00	1.00	1.00	0.73	1.08	5.62%
YoY %	0.00%	50.00%	0.00%	0.00%	36.99%	-32.41%	-	-
Horiz. %	138.89%	138.89%	92.59%	92.59%	92.59%	67.59%	100.00%	-
NAPS	2.72	2.66	2.60	2.68	2.34	2.33	2.48	1.55%
YoY %	2.26%	2.31%	-2.99%	14.53%	0.43%	-6.05%	-	-
Horiz. %	109.68%	107.26%	104.84%	108.06%	94.35%	93.95%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 83,043
RPS	30.66	40.18	34.60	26.38	23.66	26.94	34.18	-1.79%
YoY %	-23.69%	16.13%	31.16%	11.50%	-12.18%	-21.18%	-	-
Horiz. %	89.70%	117.55%	101.23%	77.18%	69.22%	78.82%	100.00%	-
EPS	2.45	2.03	-0.97	0.49	0.68	-0.58	1.99	3.52%
YoY %	20.69%	309.28%	-297.96%	-27.94%	217.24%	-129.15%	-	-
Horiz. %	123.12%	102.01%	-48.74%	24.62%	34.17%	-29.15%	100.00%	-
DPS	0.47	0.47	0.31	0.31	0.31	0.23	0.32	6.61%
YoY %	0.00%	51.61%	0.00%	0.00%	34.78%	-28.12%	-	-
Horiz. %	146.87%	146.87%	96.88%	96.88%	96.88%	71.88%	100.00%	-
NAPS	0.8512	0.8343	0.816	0.8461	0.7248	0.7266	0.7296	2.60%
YoY %	2.03%	2.24%	-3.56%	16.74%	-0.25%	-0.41%	-	-
Horiz. %	116.67%	114.35%	111.84%	115.97%	99.34%	99.59%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	0.60	0.40	0.67	0.65	0.52	0.82	1.20	-
P/RPS	0.61	0.31	0.61	0.78	0.68	0.95	1.03	-8.35%
YoY %	96.77%	-49.18%	-21.79%	14.71%	-28.42%	-7.77%	-	-
Horiz. %	59.22%	30.10%	59.22%	75.73%	66.02%	92.23%	100.00%	-
P/EPS	7.65	6.18	-21.66	42.14	23.75	-43.90	17.78	-13.10%
YoY %	23.79%	128.53%	-151.40%	77.43%	154.10%	-346.91%	-	-
Horiz. %	43.03%	34.76%	-121.82%	237.01%	133.58%	-246.91%	100.00%	-
EY	13.07	16.18	-4.62	2.37	4.21	-2.28	5.62	15.08%
YoY %	-19.22%	450.22%	-294.94%	-43.71%	284.65%	-140.57%	-	-
Horiz. %	232.56%	287.90%	-82.21%	42.17%	74.91%	-40.57%	100.00%	-
DY	2.50	3.75	1.49	1.53	1.92	0.90	0.90	18.54%
YoY %	-33.33%	151.68%	-2.61%	-20.31%	113.33%	0.00%	-	-
Horiz. %	277.78%	416.67%	165.56%	170.00%	213.33%	100.00%	100.00%	-
P/NAPS	0.22	0.15	0.26	0.24	0.22	0.35	0.48	-12.18%
YoY %	46.67%	-42.31%	8.33%	9.09%	-37.14%	-27.08%	-	-
Horiz. %	45.83%	31.25%	54.17%	50.00%	45.83%	72.92%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	18/11/09	18/11/08	20/11/07	23/11/06	23/11/05	25/11/04	21/11/03	-
Price	0.60	0.62	0.66	0.56	0.69	0.83	1.30	-
P/RPS	0.61	0.48	0.60	0.67	0.90	0.96	1.12	-9.62%
YoY %	27.08%	-20.00%	-10.45%	-25.56%	-6.25%	-14.29%	-	-
Horiz. %	54.46%	42.86%	53.57%	59.82%	80.36%	85.71%	100.00%	-
P/EPS	7.65	9.58	-21.33	36.30	31.51	-44.44	19.27	-14.25%
YoY %	-20.15%	144.91%	-158.76%	15.20%	170.90%	-330.62%	-	-
Horiz. %	39.70%	49.71%	-110.69%	188.38%	163.52%	-230.62%	100.00%	-
EY	13.07	10.44	-4.69	2.75	3.17	-2.25	5.19	16.62%
YoY %	25.19%	322.60%	-270.55%	-13.25%	240.89%	-143.35%	-	-
Horiz. %	251.83%	201.16%	-90.37%	52.99%	61.08%	-43.35%	100.00%	-
DY	2.50	2.42	1.52	1.78	1.45	0.88	0.83	20.15%
YoY %	3.31%	59.21%	-14.61%	22.76%	64.77%	6.02%	-	-
Horiz. %	301.20%	291.57%	183.13%	214.46%	174.70%	106.02%	100.00%	-
P/NAPS	0.22	0.23	0.25	0.21	0.29	0.36	0.52	-13.34%
YoY %	-4.35%	-8.00%	19.05%	-27.59%	-19.44%	-30.77%	-	-
Horiz. %	42.31%	44.23%	48.08%	40.38%	55.77%	69.23%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos