[SBCCORP] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -43.36%
YoY- -1.95%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 64,078 80,500 139,480 172,092 198,472 226,172 152,812 -43.88%
PBT 2,950 1,512 17,585 26,884 40,914 51,704 25,384 -76.09%
Tax -2,348 -1,528 -4,282 -9,220 -9,656 -11,968 -7,787 -54.93%
NP 602 -16 13,303 17,664 31,258 39,736 17,597 -89.39%
-
NP to SH 1,278 264 13,399 17,752 31,340 39,996 17,767 -82.62%
-
Tax Rate 79.59% 101.06% 24.35% 34.30% 23.60% 23.15% 30.68% -
Total Cost 63,476 80,516 126,177 154,428 167,214 186,436 135,215 -39.51%
-
Net Worth 390,499 363,000 387,664 387,444 394,686 387,285 378,043 2.17%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 1,080 - - - 3,756 -
Div Payout % - - 8.07% - - - 21.15% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 390,499 363,000 387,664 387,444 394,686 387,285 378,043 2.17%
NOSH 236,666 220,000 234,948 234,814 234,932 234,718 234,809 0.52%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.94% -0.02% 9.54% 10.26% 15.75% 17.57% 11.52% -
ROE 0.33% 0.07% 3.46% 4.58% 7.94% 10.33% 4.70% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 27.08 36.59 59.37 73.29 84.48 96.36 65.08 -44.17%
EPS 0.54 0.12 5.71 7.56 13.34 17.04 7.57 -82.71%
DPS 0.00 0.00 0.46 0.00 0.00 0.00 1.60 -
NAPS 1.65 1.65 1.65 1.65 1.68 1.65 1.61 1.64%
Adjusted Per Share Value based on latest NOSH - 235,600
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 24.36 30.60 53.03 65.42 75.45 85.98 58.09 -43.88%
EPS 0.49 0.10 5.09 6.75 11.91 15.21 6.75 -82.51%
DPS 0.00 0.00 0.41 0.00 0.00 0.00 1.43 -
NAPS 1.4845 1.38 1.4738 1.4729 1.5005 1.4723 1.4372 2.17%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.695 0.70 0.71 0.775 0.78 0.90 0.895 -
P/RPS 2.57 1.91 1.20 1.06 0.92 0.93 1.38 51.19%
P/EPS 128.70 583.33 12.45 10.25 5.85 5.28 11.83 388.84%
EY 0.78 0.17 8.03 9.75 17.10 18.93 8.45 -79.48%
DY 0.00 0.00 0.65 0.00 0.00 0.00 1.79 -
P/NAPS 0.42 0.42 0.43 0.47 0.46 0.55 0.56 -17.40%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 26/08/16 31/05/16 19/02/16 24/11/15 25/08/15 28/05/15 -
Price 0.68 0.71 0.70 0.735 0.795 0.665 0.995 -
P/RPS 2.51 1.94 1.18 1.00 0.94 0.69 1.53 38.97%
P/EPS 125.93 591.67 12.27 9.72 5.96 3.90 13.15 349.10%
EY 0.79 0.17 8.15 10.29 16.78 25.62 7.60 -77.80%
DY 0.00 0.00 0.66 0.00 0.00 0.00 1.61 -
P/NAPS 0.41 0.43 0.42 0.45 0.47 0.40 0.62 -24.03%

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