[SBCCORP] QoQ Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -1027.88%
YoY- -306.12%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 116,074 101,649 52,402 22,624 65,605 99,141 59,492 56.20%
PBT 21,343 11,934 -5,506 -30,840 6,410 11,141 10,668 58.84%
Tax -7,910 -6,498 -2,664 2,704 -4,070 -5,585 -5,362 29.61%
NP 13,433 5,436 -8,170 -28,136 2,340 5,556 5,306 85.85%
-
NP to SH 14,136 6,666 -6,798 -26,788 2,887 6,096 5,816 80.87%
-
Tax Rate 37.06% 54.45% - - 63.49% 50.13% 50.26% -
Total Cost 102,641 96,213 60,572 50,760 63,265 93,585 54,186 53.15%
-
Net Worth 433,557 423,235 415,492 410,331 418,073 420,654 418,073 2.45%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 433,557 423,235 415,492 410,331 418,073 420,654 418,073 2.45%
NOSH 258,129 258,129 258,129 258,129 258,129 258,129 258,129 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 11.57% 5.35% -15.59% -124.36% 3.57% 5.60% 8.92% -
ROE 3.26% 1.58% -1.64% -6.53% 0.69% 1.45% 1.39% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 44.98 39.39 20.31 8.77 25.42 38.42 23.05 56.22%
EPS 5.48 2.59 -2.64 -10.40 1.12 2.36 2.26 80.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.64 1.61 1.59 1.62 1.63 1.62 2.45%
Adjusted Per Share Value based on latest NOSH - 258,129
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 44.13 38.64 19.92 8.60 24.94 37.69 22.62 56.19%
EPS 5.37 2.53 -2.58 -10.18 1.10 2.32 2.21 80.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6482 1.609 1.5796 1.5599 1.5894 1.5992 1.5894 2.45%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.395 0.395 0.395 0.395 0.395 0.44 0.35 -
P/RPS 0.88 1.00 1.95 4.51 1.55 1.15 1.52 -30.55%
P/EPS 7.21 15.29 -15.00 -3.81 35.31 18.63 15.53 -40.07%
EY 13.87 6.54 -6.67 -26.28 2.83 5.37 6.44 66.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.25 0.25 0.24 0.27 0.22 5.97%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 25/02/22 29/11/21 23/09/21 25/06/21 10/03/21 27/11/20 -
Price 0.41 0.41 0.37 0.41 0.395 0.40 0.35 -
P/RPS 0.91 1.04 1.82 4.68 1.55 1.04 1.52 -28.98%
P/EPS 7.49 15.87 -14.05 -3.95 35.31 16.93 15.53 -38.52%
EY 13.36 6.30 -7.12 -25.32 2.83 5.91 6.44 62.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.23 0.26 0.24 0.25 0.22 5.97%

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