[SBCCORP] YoY TTM Result on 30-Sep-2007 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 13.36%
YoY- -299.38%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 89,298 80,639 105,690 91,003 69,385 62,224 70,870 3.92%
PBT 12,740 6,322 6,877 -1,536 1,901 2,721 2,014 35.97%
Tax -3,565 127 -1,550 -1,018 -620 -937 -3,546 0.08%
NP 9,175 6,449 5,327 -2,554 1,281 1,784 -1,532 -
-
NP to SH 9,175 6,454 5,340 -2,554 1,281 1,784 -1,532 -
-
Tax Rate 27.98% -2.01% 22.54% - 32.61% 34.44% 176.07% -
Total Cost 80,123 74,190 100,363 93,557 68,104 60,440 72,402 1.70%
-
Net Worth 232,820 223,911 219,450 214,638 222,556 190,666 191,118 3.34%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 1,235 1,233 1,234 821 827 826 602 12.71%
Div Payout % 13.47% 19.10% 23.12% 0.00% 64.63% 46.31% 0.00% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 232,820 223,911 219,450 214,638 222,556 190,666 191,118 3.34%
NOSH 82,560 82,320 82,499 82,553 83,043 81,481 82,025 0.10%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.27% 8.00% 5.04% -2.81% 1.85% 2.87% -2.16% -
ROE 3.94% 2.88% 2.43% -1.19% 0.58% 0.94% -0.80% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 108.16 97.96 128.11 110.24 83.55 76.37 86.40 3.81%
EPS 11.11 7.84 6.47 -3.09 1.54 2.19 -1.87 -
DPS 1.50 1.50 1.50 1.00 1.00 1.00 0.73 12.74%
NAPS 2.82 2.72 2.66 2.60 2.68 2.34 2.33 3.23%
Adjusted Per Share Value based on latest NOSH - 82,553
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 34.59 31.24 40.94 35.25 26.88 24.11 27.46 3.92%
EPS 3.55 2.50 2.07 -0.99 0.50 0.69 -0.59 -
DPS 0.48 0.48 0.48 0.32 0.32 0.32 0.23 13.03%
NAPS 0.902 0.8674 0.8502 0.8315 0.8622 0.7386 0.7404 3.34%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.60 0.60 0.40 0.67 0.65 0.52 0.82 -
P/RPS 0.55 0.61 0.31 0.61 0.78 0.68 0.95 -8.70%
P/EPS 5.40 7.65 6.18 -21.66 42.14 23.75 -43.90 -
EY 18.52 13.07 16.18 -4.62 2.37 4.21 -2.28 -
DY 2.50 2.50 3.75 1.49 1.53 1.92 0.90 18.55%
P/NAPS 0.21 0.22 0.15 0.26 0.24 0.22 0.35 -8.15%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 15/11/10 18/11/09 18/11/08 20/11/07 23/11/06 23/11/05 25/11/04 -
Price 0.56 0.60 0.62 0.66 0.56 0.69 0.83 -
P/RPS 0.52 0.61 0.48 0.60 0.67 0.90 0.96 -9.70%
P/EPS 5.04 7.65 9.58 -21.33 36.30 31.51 -44.44 -
EY 19.84 13.07 10.44 -4.69 2.75 3.17 -2.25 -
DY 2.68 2.50 2.42 1.52 1.78 1.45 0.88 20.38%
P/NAPS 0.20 0.22 0.23 0.25 0.21 0.29 0.36 -9.32%

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