[SBCCORP] QoQ TTM Result on 30-Jun-2016 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -72.64%
YoY- -82.0%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 67,280 75,336 83,540 114,319 150,737 189,791 178,195 -47.73%
PBT -213 807 -80 6,354 18,902 25,264 26,977 -
Tax -3,404 -974 -1,670 -2,714 -5,324 -7,140 -2,510 22.49%
NP -3,617 -167 -1,750 3,640 13,578 18,124 24,467 -
-
NP to SH -2,952 356 -1,357 3,741 13,674 18,238 24,597 -
-
Tax Rate - 120.69% - 42.71% 28.17% 28.26% 9.30% -
Total Cost 70,897 75,503 85,290 110,679 137,159 171,667 153,728 -40.27%
-
Net Worth 382,678 385,025 393,937 363,000 395,999 388,739 393,689 -1.87%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 1,103 1,103 1,103 1,103 3,751 3,751 -
Div Payout % - 310.11% 0.00% 29.51% 8.07% 20.57% 15.25% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 382,678 385,025 393,937 363,000 395,999 388,739 393,689 -1.87%
NOSH 234,830 234,830 238,750 220,000 239,999 235,600 234,338 0.13%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -5.38% -0.22% -2.09% 3.18% 9.01% 9.55% 13.73% -
ROE -0.77% 0.09% -0.34% 1.03% 3.45% 4.69% 6.25% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 28.66 32.09 34.99 51.96 62.81 80.56 76.04 -47.79%
EPS -1.26 0.15 -0.57 1.70 5.70 7.74 10.50 -
DPS 0.00 0.47 0.46 0.50 0.46 1.60 1.60 -
NAPS 1.63 1.64 1.65 1.65 1.65 1.65 1.68 -1.99%
Adjusted Per Share Value based on latest NOSH - 220,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 26.06 29.19 32.36 44.29 58.40 73.53 69.03 -47.73%
EPS -1.14 0.14 -0.53 1.45 5.30 7.07 9.53 -
DPS 0.00 0.43 0.43 0.43 0.43 1.45 1.45 -
NAPS 1.4825 1.4916 1.5261 1.4063 1.5341 1.506 1.5252 -1.87%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.74 0.67 0.695 0.70 0.71 0.775 0.78 -
P/RPS 2.58 2.09 1.99 1.35 1.13 0.96 1.03 84.33%
P/EPS -58.85 441.85 -122.28 41.17 12.46 10.01 7.43 -
EY -1.70 0.23 -0.82 2.43 8.02 9.99 13.46 -
DY 0.00 0.70 0.67 0.72 0.65 2.06 2.05 -
P/NAPS 0.45 0.41 0.42 0.42 0.43 0.47 0.46 -1.45%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 27/02/17 24/11/16 26/08/16 31/05/16 19/02/16 24/11/15 -
Price 0.785 0.705 0.68 0.71 0.70 0.735 0.795 -
P/RPS 2.74 2.20 1.94 1.37 1.11 0.91 1.05 89.43%
P/EPS -62.43 464.93 -119.64 41.75 12.29 9.49 7.57 -
EY -1.60 0.22 -0.84 2.40 8.14 10.53 13.20 -
DY 0.00 0.67 0.68 0.71 0.66 2.18 2.01 -
P/NAPS 0.48 0.43 0.41 0.43 0.42 0.45 0.47 1.41%

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