[SBCCORP] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 21.23%
YoY- 24.14%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 92,541 92,935 88,060 92,442 60,514 56,747 102,571 -1.69%
PBT 7,199 8,137 -1,478 2,138 1,987 2,827 12,114 -8.30%
Tax 344 -2,425 -974 -585 -736 -1,594 -7,039 -
NP 7,543 5,712 -2,452 1,553 1,251 1,233 5,075 6.82%
-
NP to SH 7,548 5,725 -2,452 1,553 1,251 1,233 5,075 6.83%
-
Tax Rate -4.78% 29.80% - 27.36% 37.04% 56.38% 58.11% -
Total Cost 84,998 87,223 90,512 90,889 59,263 55,514 97,496 -2.25%
-
Net Worth 226,245 219,687 212,727 221,479 221,610 191,608 178,760 4.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 1,233 1,234 821 827 826 602 834 6.72%
Div Payout % 16.34% 21.56% 0.00% 53.31% 66.03% 48.85% 16.44% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 226,245 219,687 212,727 221,479 221,610 191,608 178,760 4.00%
NOSH 82,571 82,589 81,818 82,641 82,999 82,235 73,262 2.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.15% 6.15% -2.78% 1.68% 2.07% 2.17% 4.95% -
ROE 3.34% 2.61% -1.15% 0.70% 0.56% 0.64% 2.84% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 112.07 112.53 107.63 111.86 72.91 69.01 140.00 -3.63%
EPS 9.14 6.93 -3.00 1.88 1.51 1.50 6.93 4.71%
DPS 1.50 1.50 1.00 1.00 1.00 0.73 1.14 4.67%
NAPS 2.74 2.66 2.60 2.68 2.67 2.33 2.44 1.94%
Adjusted Per Share Value based on latest NOSH - 82,641
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 35.18 35.33 33.48 35.14 23.01 21.57 38.99 -1.69%
EPS 2.87 2.18 -0.93 0.59 0.48 0.47 1.93 6.83%
DPS 0.47 0.47 0.31 0.31 0.31 0.23 0.32 6.61%
NAPS 0.8601 0.8352 0.8087 0.842 0.8425 0.7284 0.6796 4.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.55 0.50 0.67 0.59 0.73 0.87 1.15 -
P/RPS 0.49 0.44 0.62 0.53 1.00 1.26 0.82 -8.21%
P/EPS 6.02 7.21 -22.36 31.40 48.43 58.02 16.60 -15.54%
EY 16.62 13.86 -4.47 3.19 2.06 1.72 6.02 18.42%
DY 2.73 3.00 1.49 1.70 1.36 0.84 0.99 18.40%
P/NAPS 0.20 0.19 0.26 0.22 0.27 0.37 0.47 -13.26%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 09/02/10 17/02/09 22/02/08 14/02/07 23/02/06 22/02/05 24/02/04 -
Price 0.60 0.50 0.55 0.63 0.80 0.86 1.24 -
P/RPS 0.54 0.44 0.51 0.56 1.10 1.25 0.89 -7.98%
P/EPS 6.56 7.21 -18.35 33.52 53.08 57.36 17.90 -15.39%
EY 15.24 13.86 -5.45 2.98 1.88 1.74 5.59 18.17%
DY 2.50 3.00 1.82 1.59 1.24 0.85 0.92 18.11%
P/NAPS 0.22 0.19 0.21 0.24 0.30 0.37 0.51 -13.06%

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