[SBCCORP] YoY TTM Result on 31-Mar-2007 [#4]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	103,379	77,771	107,055	77,673	69,934	66,867	86,317	3.05%
YoY %	32.93%	-27.35%	37.83%	11.07%	4.59%	-22.53%	-	-
Horiz. %	119.77%	90.10%	124.03%	89.99%	81.02%	77.47%	100.00%	-
PBT	13,118	5,088	4,494	-1,930	1,539	3,323	6,996	11.04%
YoY %	157.82%	13.22%	332.85%	-225.41%	-53.69%	-52.50%	-	-
Horiz. %	187.51%	72.73%	64.24%	-27.59%	22.00%	47.50%	100.00%	-
Tax	-3,315	-100	-991	-1,078	-485	-1,071	-4,923	-6.37%
YoY %	-3,215.00%	89.91%	8.07%	-122.27%	54.72%	78.24%	-	-
Horiz. %	67.34%	2.03%	20.13%	21.90%	9.85%	21.76%	100.00%	-
NP	9,803	4,988	3,503	-3,008	1,054	2,252	2,073	29.54%
YoY %	96.53%	42.39%	216.46%	-385.39%	-53.20%	8.63%	-	-
Horiz. %	472.89%	240.62%	168.98%	-145.10%	50.84%	108.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,808	4,991	3,513	-3,008	1,054	2,252	2,073	29.55%
YoY %	96.51%	42.07%	216.79%	-385.39%	-53.20%	8.63%	-	-
Horiz. %	473.13%	240.76%	169.46%	-145.10%	50.84%	108.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.27%	1.97%	22.05%	-	31.51%	32.23%	70.37%	-
YoY %	1,182.74%	-91.07%	0.00%	-	-2.23%	-54.20%	-	-
Horiz. %	35.91%	2.80%	31.33%	-	44.78%	45.80%	100.00%	-
Total Cost	93,576	72,783	103,552	80,681	68,880	64,615	84,244	1.76%
YoY %	28.57%	-29.71%	28.35%	17.13%	6.60%	-23.30%	-	-
Horiz. %	111.08%	86.40%	122.92%	95.77%	81.76%	76.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	229,022	219,474	215,629	164,395	221,060	193,304	146,967	7.67%
YoY %	4.35%	1.78%	31.17%	-25.63%	14.36%	31.53%	-	-
Horiz. %	155.83%	149.34%	146.72%	111.86%	150.41%	131.53%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	1,235	1,233	1,234	821	827	826	602	12.71%
YoY %	0.16%	-0.08%	50.30%	-0.73%	0.12%	37.21%	-	-
Horiz. %	205.15%	204.82%	204.98%	136.38%	137.38%	137.21%	100.00%	-
Div Payout %	12.60%	24.70%	35.14%	0.00%	78.55%	36.68%	29.06%	-
YoY %	-48.99%	-29.71%	0.00%	0.00%	114.15%	26.22%	-	-
Horiz. %	43.36%	85.00%	120.92%	0.00%	270.30%	126.22%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	229,022	219,474	215,629	164,395	221,060	193,304	146,967	7.67%
YoY %	4.35%	1.78%	31.17%	-25.63%	14.36%	31.53%	-	-
Horiz. %	155.83%	149.34%	146.72%	111.86%	150.41%	131.53%	100.00%	-
NOSH	82,382	82,200	82,301	82,197	82,794	82,608	60,232	5.35%
YoY %	0.22%	-0.12%	0.13%	-0.72%	0.23%	37.15%	-	-
Horiz. %	136.77%	136.47%	136.64%	136.47%	137.46%	137.15%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	9.48%	6.41%	3.27%	-3.87%	1.51%	3.37%	2.40%	-
YoY %	47.89%	96.02%	184.50%	-356.29%	-55.19%	40.42%	-	-
Horiz. %	395.00%	267.08%	136.25%	-161.25%	62.92%	140.42%	100.00%	-
ROE	4.28%	2.27%	1.63%	-1.83%	0.48%	1.17%	1.41%	-
YoY %	88.55%	39.26%	189.07%	-481.25%	-58.97%	-17.02%	-	-
Horiz. %	303.55%	160.99%	115.60%	-129.79%	34.04%	82.98%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	125.49	94.61	130.08	94.50	84.47	80.94	143.31	-2.18%
YoY %	32.64%	-27.27%	37.65%	11.87%	4.36%	-43.52%	-	-
Horiz. %	87.57%	66.02%	90.77%	65.94%	58.94%	56.48%	100.00%	-
EPS	11.91	6.07	4.27	-3.66	1.27	2.73	3.44	22.98%
YoY %	96.21%	42.15%	216.67%	-388.19%	-53.48%	-20.64%	-	-
Horiz. %	346.22%	176.45%	124.13%	-106.40%	36.92%	79.36%	100.00%	-
DPS	1.50	1.50	1.50	1.00	1.00	1.00	1.00	6.98%
YoY %	0.00%	0.00%	50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.78	2.67	2.62	2.00	2.67	2.34	2.44	2.19%
YoY %	4.12%	1.91%	31.00%	-25.09%	14.10%	-4.10%	-	-
Horiz. %	113.93%	109.43%	107.38%	81.97%	109.43%	95.90%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 82,197
RPS	40.05	30.13	41.47	30.09	27.09	25.90	33.44	3.05%
YoY %	32.92%	-27.35%	37.82%	11.07%	4.59%	-22.55%	-	-
Horiz. %	119.77%	90.10%	124.01%	89.98%	81.01%	77.45%	100.00%	-
EPS	3.80	1.93	1.36	-1.17	0.41	0.87	0.80	29.63%
YoY %	96.89%	41.91%	216.24%	-385.37%	-52.87%	8.75%	-	-
Horiz. %	475.00%	241.25%	170.00%	-146.25%	51.25%	108.75%	100.00%	-
DPS	0.48	0.48	0.48	0.32	0.32	0.32	0.23	13.03%
YoY %	0.00%	0.00%	50.00%	0.00%	0.00%	39.13%	-	-
Horiz. %	208.70%	208.70%	208.70%	139.13%	139.13%	139.13%	100.00%	-
NAPS	0.8872	0.8502	0.8354	0.6369	0.8564	0.7489	0.5694	7.66%
YoY %	4.35%	1.77%	31.17%	-25.63%	14.35%	31.52%	-	-
Horiz. %	155.81%	149.32%	146.72%	111.85%	150.40%	131.52%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	0.52	0.43	0.68	0.61	0.62	0.86	1.19	-
P/RPS	0.41	0.45	0.52	0.65	0.73	1.06	0.83	-11.08%
YoY %	-8.89%	-13.46%	-20.00%	-10.96%	-31.13%	27.71%	-	-
Horiz. %	49.40%	54.22%	62.65%	78.31%	87.95%	127.71%	100.00%	-
P/EPS	4.37	7.08	15.93	-16.67	48.70	31.55	34.58	-29.14%
YoY %	-38.28%	-55.56%	195.56%	-134.23%	54.36%	-8.76%	-	-
Horiz. %	12.64%	20.47%	46.07%	-48.21%	140.83%	91.24%	100.00%	-
EY	22.90	14.12	6.28	-6.00	2.05	3.17	2.89	41.17%
YoY %	62.18%	124.84%	204.67%	-392.68%	-35.33%	9.69%	-	-
Horiz. %	792.39%	488.58%	217.30%	-207.61%	70.93%	109.69%	100.00%	-
DY	2.88	3.49	2.21	1.64	1.61	1.16	0.84	22.78%
YoY %	-17.48%	57.92%	34.76%	1.86%	38.79%	38.10%	-	-
Horiz. %	342.86%	415.48%	263.10%	195.24%	191.67%	138.10%	100.00%	-
P/NAPS	0.19	0.16	0.26	0.31	0.23	0.37	0.49	-14.60%
YoY %	18.75%	-38.46%	-16.13%	34.78%	-37.84%	-24.49%	-	-
Horiz. %	38.78%	32.65%	53.06%	63.27%	46.94%	75.51%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	27/05/10	21/05/09	22/05/08	24/05/07	26/05/06	27/05/05	28/05/04	-
Price	0.58	0.50	0.57	0.60	0.61	0.69	0.99	-
P/RPS	0.46	0.53	0.44	0.63	0.72	0.85	0.69	-6.53%
YoY %	-13.21%	20.45%	-30.16%	-12.50%	-15.29%	23.19%	-	-
Horiz. %	66.67%	76.81%	63.77%	91.30%	104.35%	123.19%	100.00%	-
P/EPS	4.87	8.23	13.35	-16.40	47.92	25.31	28.77	-25.61%
YoY %	-40.83%	-38.35%	181.40%	-134.22%	89.33%	-12.03%	-	-
Horiz. %	16.93%	28.61%	46.40%	-57.00%	166.56%	87.97%	100.00%	-
EY	20.53	12.14	7.49	-6.10	2.09	3.95	3.48	34.40%
YoY %	69.11%	62.08%	222.79%	-391.87%	-47.09%	13.51%	-	-
Horiz. %	589.94%	348.85%	215.23%	-175.29%	60.06%	113.51%	100.00%	-
DY	2.59	3.00	2.63	1.67	1.64	1.45	1.01	16.98%
YoY %	-13.67%	14.07%	57.49%	1.83%	13.10%	43.56%	-	-
Horiz. %	256.44%	297.03%	260.40%	165.35%	162.38%	143.56%	100.00%	-
P/NAPS	0.21	0.19	0.22	0.30	0.23	0.29	0.41	-10.54%
YoY %	10.53%	-13.64%	-26.67%	30.43%	-20.69%	-29.27%	-	-
Horiz. %	51.22%	46.34%	53.66%	73.17%	56.10%	70.73%	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