[SBCCORP] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -2.82%
YoY- 627.08%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Revenue 92,442 60,514 56,747 102,571 67,192 86,026 66,678 -0.35%
PBT 2,138 1,987 2,827 12,114 1,535 3,024 1,032 -0.77%
Tax -585 -736 -1,594 -7,039 -837 -188 507 -
NP 1,553 1,251 1,233 5,075 698 2,836 1,539 -0.00%
-
NP to SH 1,553 1,251 1,233 5,075 698 2,836 1,539 -0.00%
-
Tax Rate 27.36% 37.04% 56.38% 58.11% 54.53% 6.22% -49.13% -
Total Cost 90,889 59,263 55,514 97,496 66,494 83,190 65,139 -0.35%
-
Net Worth 221,479 221,610 191,608 178,760 178,766 54,214 89,881 -0.96%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Div 827 826 602 834 - 776 - -100.00%
Div Payout % 53.31% 66.03% 48.85% 16.44% - 27.39% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Net Worth 221,479 221,610 191,608 178,760 178,766 54,214 89,881 -0.96%
NOSH 82,641 82,999 82,235 73,262 72,965 32,857 50,495 -0.52%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
NP Margin 1.68% 2.07% 2.17% 4.95% 1.04% 3.30% 2.31% -
ROE 0.70% 0.56% 0.64% 2.84% 0.39% 5.23% 1.71% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
RPS 111.86 72.91 69.01 140.00 92.09 261.82 132.05 0.17%
EPS 1.88 1.51 1.50 6.93 0.96 8.63 3.05 0.52%
DPS 1.00 1.00 0.73 1.14 0.00 2.36 0.00 -100.00%
NAPS 2.68 2.67 2.33 2.44 2.45 1.65 1.78 -0.43%
Adjusted Per Share Value based on latest NOSH - 73,262
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
RPS 35.14 23.01 21.57 38.99 25.54 32.70 25.35 -0.35%
EPS 0.59 0.48 0.47 1.93 0.27 1.08 0.59 0.00%
DPS 0.31 0.31 0.23 0.32 0.00 0.30 0.00 -100.00%
NAPS 0.842 0.8425 0.7284 0.6796 0.6796 0.2061 0.3417 -0.96%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 0.59 0.73 0.87 1.15 0.81 0.80 0.00 -
P/RPS 0.53 1.00 1.26 0.82 0.88 0.31 0.00 -100.00%
P/EPS 31.40 48.43 58.02 16.60 84.67 9.27 0.00 -100.00%
EY 3.19 2.06 1.72 6.02 1.18 10.79 0.00 -100.00%
DY 1.70 1.36 0.84 0.99 0.00 2.95 0.00 -100.00%
P/NAPS 0.22 0.27 0.37 0.47 0.33 0.48 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Date 14/02/07 23/02/06 22/02/05 24/02/04 28/02/03 08/02/02 - -
Price 0.63 0.80 0.86 1.24 0.81 0.81 0.00 -
P/RPS 0.56 1.10 1.25 0.89 0.88 0.31 0.00 -100.00%
P/EPS 33.52 53.08 57.36 17.90 84.67 9.38 0.00 -100.00%
EY 2.98 1.88 1.74 5.59 1.18 10.66 0.00 -100.00%
DY 1.59 1.24 0.85 0.92 0.00 2.92 0.00 -100.00%
P/NAPS 0.24 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