[SBCCORP] YoY TTM Result on 31-Dec-2002 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -70.47%
YoY- -75.39%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Revenue 60,514 56,747 102,571 67,192 86,026 66,678 0.10%
PBT 1,987 2,827 12,114 1,535 3,024 1,032 -0.69%
Tax -736 -1,594 -7,039 -837 -188 507 -
NP 1,251 1,233 5,075 698 2,836 1,539 0.22%
-
NP to SH 1,251 1,233 5,075 698 2,836 1,539 0.22%
-
Tax Rate 37.04% 56.38% 58.11% 54.53% 6.22% -49.13% -
Total Cost 59,263 55,514 97,496 66,494 83,190 65,139 0.10%
-
Net Worth 221,610 191,608 178,760 178,766 54,214 89,881 -0.95%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Div 826 602 834 - 776 - -100.00%
Div Payout % 66.03% 48.85% 16.44% - 27.39% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Net Worth 221,610 191,608 178,760 178,766 54,214 89,881 -0.95%
NOSH 82,999 82,235 73,262 72,965 32,857 50,495 -0.52%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
NP Margin 2.07% 2.17% 4.95% 1.04% 3.30% 2.31% -
ROE 0.56% 0.64% 2.84% 0.39% 5.23% 1.71% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
RPS 72.91 69.01 140.00 92.09 261.82 132.05 0.63%
EPS 1.51 1.50 6.93 0.96 8.63 3.05 0.75%
DPS 1.00 0.73 1.14 0.00 2.36 0.00 -100.00%
NAPS 2.67 2.33 2.44 2.45 1.65 1.78 -0.43%
Adjusted Per Share Value based on latest NOSH - 72,965
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
RPS 23.44 21.98 39.74 26.03 33.33 25.83 0.10%
EPS 0.48 0.48 1.97 0.27 1.10 0.60 0.23%
DPS 0.32 0.23 0.32 0.00 0.30 0.00 -100.00%
NAPS 0.8585 0.7423 0.6925 0.6925 0.21 0.3482 -0.95%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 0.73 0.87 1.15 0.81 0.80 0.00 -
P/RPS 1.00 1.26 0.82 0.88 0.31 0.00 -100.00%
P/EPS 48.43 58.02 16.60 84.67 9.27 0.00 -100.00%
EY 2.06 1.72 6.02 1.18 10.79 0.00 -100.00%
DY 1.36 0.84 0.99 0.00 2.95 0.00 -100.00%
P/NAPS 0.27 0.37 0.47 0.33 0.48 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Date 23/02/06 22/02/05 24/02/04 28/02/03 08/02/02 - -
Price 0.80 0.86 1.24 0.81 0.81 0.00 -
P/RPS 1.10 1.25 0.89 0.88 0.31 0.00 -100.00%
P/EPS 53.08 57.36 17.90 84.67 9.38 0.00 -100.00%
EY 1.88 1.74 5.59 1.18 10.66 0.00 -100.00%
DY 1.24 0.85 0.92 0.00 2.92 0.00 -100.00%
P/NAPS 0.30 0.37 0.51 0.33 0.49 0.00 -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
Post a Comment