[SBCCORP] QoQ TTM Result on 30-Jun-2007 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
09-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 1.99%
YoY- -363.45%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 107,055 88,060 91,003 77,682 77,673 92,442 69,385 33.48%
PBT 4,494 -1,478 -1,536 -1,920 -1,930 2,138 1,901 77.36%
Tax -991 -974 -1,018 -1,028 -1,078 -585 -620 36.66%
NP 3,503 -2,452 -2,554 -2,948 -3,008 1,553 1,281 95.43%
-
NP to SH 3,513 -2,452 -2,554 -2,948 -3,008 1,553 1,281 95.80%
-
Tax Rate 22.05% - - - - 27.36% 32.61% -
Total Cost 103,552 90,512 93,557 80,630 80,681 90,889 68,104 32.19%
-
Net Worth 215,629 212,727 214,638 212,749 164,395 221,479 222,556 -2.08%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 1,234 821 821 821 821 827 827 30.54%
Div Payout % 35.14% 0.00% 0.00% 0.00% 0.00% 53.31% 64.63% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 215,629 212,727 214,638 212,749 164,395 221,479 222,556 -2.08%
NOSH 82,301 81,818 82,553 82,142 82,197 82,641 83,043 -0.59%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.27% -2.78% -2.81% -3.79% -3.87% 1.68% 1.85% -
ROE 1.63% -1.15% -1.19% -1.39% -1.83% 0.70% 0.58% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 130.08 107.63 110.24 94.57 94.50 111.86 83.55 34.29%
EPS 4.27 -3.00 -3.09 -3.59 -3.66 1.88 1.54 97.24%
DPS 1.50 1.00 1.00 1.00 1.00 1.00 1.00 31.00%
NAPS 2.62 2.60 2.60 2.59 2.00 2.68 2.68 -1.49%
Adjusted Per Share Value based on latest NOSH - 82,142
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 41.47 34.11 35.25 30.09 30.09 35.81 26.88 33.48%
EPS 1.36 -0.95 -0.99 -1.14 -1.17 0.60 0.50 94.73%
DPS 0.48 0.32 0.32 0.32 0.32 0.32 0.32 31.00%
NAPS 0.8354 0.8241 0.8315 0.8242 0.6369 0.858 0.8622 -2.08%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.68 0.67 0.67 0.65 0.61 0.59 0.65 -
P/RPS 0.52 0.62 0.61 0.69 0.65 0.53 0.78 -23.66%
P/EPS 15.93 -22.36 -21.66 -18.11 -16.67 31.40 42.14 -47.68%
EY 6.28 -4.47 -4.62 -5.52 -6.00 3.19 2.37 91.37%
DY 2.21 1.49 1.49 1.54 1.64 1.70 1.53 27.75%
P/NAPS 0.26 0.26 0.26 0.25 0.31 0.22 0.24 5.47%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 22/02/08 20/11/07 09/08/07 24/05/07 14/02/07 23/11/06 -
Price 0.57 0.55 0.66 0.65 0.60 0.63 0.56 -
P/RPS 0.44 0.51 0.60 0.69 0.63 0.56 0.67 -24.42%
P/EPS 13.35 -18.35 -21.33 -18.11 -16.40 33.52 36.30 -48.63%
EY 7.49 -5.45 -4.69 -5.52 -6.10 2.98 2.75 94.91%
DY 2.63 1.82 1.52 1.54 1.67 1.59 1.78 29.69%
P/NAPS 0.22 0.21 0.25 0.25 0.30 0.24 0.21 3.14%

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