[SBCCORP] QoQ TTM Result on 30-Jun-2019 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 11.36%
YoY- 2184.01%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 170,214 170,056 188,257 179,756 143,638 125,208 84,054 59.99%
PBT 17,066 28,845 33,083 25,257 22,108 16,614 10,306 39.92%
Tax -8,401 -11,121 -12,729 -9,930 -8,205 -6,117 -3,699 72.69%
NP 8,665 17,724 20,354 15,327 13,903 10,497 6,607 19.79%
-
NP to SH 9,727 18,804 19,608 14,572 13,085 9,750 7,655 17.29%
-
Tax Rate 49.23% 38.55% 38.48% 39.32% 37.11% 36.82% 35.89% -
Total Cost 161,549 152,332 167,903 164,429 129,735 114,711 77,447 63.18%
-
Net Worth 412,912 418,073 417,163 407,532 407,606 405,061 387,373 4.34%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 412,912 418,073 417,163 407,532 407,606 405,061 387,373 4.34%
NOSH 258,129 258,129 258,129 258,129 258,129 258,129 234,830 6.50%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 5.09% 10.42% 10.81% 8.53% 9.68% 8.38% 7.86% -
ROE 2.36% 4.50% 4.70% 3.58% 3.21% 2.41% 1.98% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 65.96 65.90 74.01 72.34 59.20 52.86 35.80 50.23%
EPS 3.77 7.29 7.71 5.86 5.39 4.12 3.26 10.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.62 1.64 1.64 1.68 1.71 1.65 -2.02%
Adjusted Per Share Value based on latest NOSH - 258,129
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 64.71 64.65 71.57 68.34 54.61 47.60 31.95 60.01%
EPS 3.70 7.15 7.45 5.54 4.97 3.71 2.91 17.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5697 1.5894 1.5859 1.5493 1.5496 1.5399 1.4727 4.34%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.28 0.435 0.42 0.45 0.48 0.48 0.57 -
P/RPS 0.42 0.66 0.57 0.62 0.81 0.91 1.59 -58.79%
P/EPS 7.43 5.97 5.45 7.67 8.90 11.66 17.48 -43.43%
EY 13.46 16.75 18.35 13.03 11.24 8.58 5.72 76.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.27 0.26 0.27 0.29 0.28 0.35 -35.78%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 24/02/20 25/11/19 28/08/19 31/05/19 26/02/19 27/11/18 -
Price 0.37 0.40 0.38 0.48 0.49 0.51 0.495 -
P/RPS 0.56 0.61 0.51 0.66 0.83 0.96 1.38 -45.15%
P/EPS 9.82 5.49 4.93 8.19 9.09 12.39 15.18 -25.18%
EY 10.19 18.22 20.29 12.22 11.01 8.07 6.59 33.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.23 0.29 0.29 0.30 0.30 -16.21%

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