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

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -293.69%
YoY- -385.39%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 103,379 77,771 107,055 77,673 69,934 66,867 86,317 3.05%
PBT 13,118 5,088 4,494 -1,930 1,539 3,323 6,996 11.04%
Tax -3,315 -100 -991 -1,078 -485 -1,071 -4,923 -6.37%
NP 9,803 4,988 3,503 -3,008 1,054 2,252 2,073 29.54%
-
NP to SH 9,808 4,991 3,513 -3,008 1,054 2,252 2,073 29.55%
-
Tax Rate 25.27% 1.97% 22.05% - 31.51% 32.23% 70.37% -
Total Cost 93,576 72,783 103,552 80,681 68,880 64,615 84,244 1.76%
-
Net Worth 229,022 219,474 215,629 164,395 221,060 193,304 146,967 7.67%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 1,235 1,233 1,234 821 827 826 602 12.71%
Div Payout % 12.60% 24.70% 35.14% 0.00% 78.55% 36.68% 29.06% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 229,022 219,474 215,629 164,395 221,060 193,304 146,967 7.67%
NOSH 82,382 82,200 82,301 82,197 82,794 82,608 60,232 5.35%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.48% 6.41% 3.27% -3.87% 1.51% 3.37% 2.40% -
ROE 4.28% 2.27% 1.63% -1.83% 0.48% 1.17% 1.41% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 125.49 94.61 130.08 94.50 84.47 80.94 143.31 -2.18%
EPS 11.91 6.07 4.27 -3.66 1.27 2.73 3.44 22.98%
DPS 1.50 1.50 1.50 1.00 1.00 1.00 1.00 6.98%
NAPS 2.78 2.67 2.62 2.00 2.67 2.34 2.44 2.19%
Adjusted Per Share Value based on latest NOSH - 82,197
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 39.30 29.57 40.70 29.53 26.59 25.42 32.81 3.05%
EPS 3.73 1.90 1.34 -1.14 0.40 0.86 0.79 29.50%
DPS 0.47 0.47 0.47 0.31 0.31 0.31 0.23 12.64%
NAPS 0.8707 0.8344 0.8197 0.625 0.8404 0.7349 0.5587 7.67%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
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%
P/EPS 4.37 7.08 15.93 -16.67 48.70 31.55 34.58 -29.14%
EY 22.90 14.12 6.28 -6.00 2.05 3.17 2.89 41.17%
DY 2.88 3.49 2.21 1.64 1.61 1.16 0.84 22.78%
P/NAPS 0.19 0.16 0.26 0.31 0.23 0.37 0.49 -14.60%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
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%
P/EPS 4.87 8.23 13.35 -16.40 47.92 25.31 28.77 -25.61%
EY 20.53 12.14 7.49 -6.10 2.09 3.95 3.48 34.40%
DY 2.59 3.00 2.63 1.67 1.64 1.45 1.01 16.98%
P/NAPS 0.21 0.19 0.22 0.30 0.23 0.29 0.41 -10.54%

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