[SBCCORP] QoQ 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- -141.54%
YoY- -158.86%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
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 11,914 20,125 21,668 29,833 42,693 56,543 60,722 -66.13%
PBT 1,097 378 -1,261 -294 7,531 12,926 5,101 -64.00%
Tax -792 -382 1,591 -2,087 -1,836 -2,992 -225 130.86%
NP 305 -4 330 -2,381 5,695 9,934 4,876 -84.16%
-
NP to SH 573 66 360 -2,356 5,671 9,999 4,924 -76.07%
-
Tax Rate 72.20% 101.06% - - 24.38% 23.15% 4.41% -
Total Cost 11,609 20,129 21,338 32,214 36,998 46,609 55,846 -64.80%
-
Net Worth 393,937 363,000 395,999 388,739 393,689 387,285 377,506 2.87%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 1,103 - - - 3,751 -
Div Payout % - - 306.67% - - - 76.19% -
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 393,937 363,000 395,999 388,739 393,689 387,285 377,506 2.87%
NOSH 238,750 220,000 239,999 235,600 234,338 234,718 234,476 1.20%
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 2.56% -0.02% 1.52% -7.98% 13.34% 17.57% 8.03% -
ROE 0.15% 0.02% 0.09% -0.61% 1.44% 2.58% 1.30% -
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 4.99 9.15 9.03 12.66 18.22 24.09 25.90 -66.54%
EPS 0.24 0.03 0.15 -1.00 2.42 4.26 2.10 -76.35%
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 4.53 7.65 8.24 11.34 16.23 21.50 23.08 -66.12%
EPS 0.22 0.03 0.14 -0.90 2.16 3.80 1.87 -75.89%
DPS 0.00 0.00 0.42 0.00 0.00 0.00 1.43 -
NAPS 1.4976 1.38 1.5055 1.4779 1.4967 1.4723 1.4351 2.87%
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 13.93 7.65 7.86 6.12 4.28 3.74 3.46 152.43%
P/EPS 289.58 2,333.33 473.33 -77.50 32.23 21.13 42.62 257.48%
EY 0.35 0.04 0.21 -1.29 3.10 4.73 2.35 -71.80%
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 13.63 7.76 7.75 5.80 4.36 2.76 3.84 132.15%
P/EPS 283.33 2,366.67 466.67 -73.50 32.85 15.61 47.38 228.38%
EY 0.35 0.04 0.21 -1.36 3.04 6.41 2.11 -69.71%
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