[SBCCORP] QoQ TTM Result on 30-Sep-2018 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 1099.84%
YoY- 255.49%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 179,756 143,638 125,208 84,054 52,370 47,962 37,173 186.78%
PBT 25,257 22,108 16,614 10,306 1,500 3,967 535 1215.48%
Tax -9,930 -8,205 -6,117 -3,699 -1,851 -2,679 -2,106 181.98%
NP 15,327 13,903 10,497 6,607 -351 1,288 -1,571 -
-
NP to SH 14,572 13,085 9,750 7,655 638 2,229 -819 -
-
Tax Rate 39.32% 37.11% 36.82% 35.89% 123.40% 67.53% 393.64% -
Total Cost 164,429 129,735 114,711 77,447 52,721 46,674 38,744 162.82%
-
Net Worth 407,532 407,606 405,061 387,373 382,678 382,678 385,025 3.87%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 407,532 407,606 405,061 387,373 382,678 382,678 385,025 3.87%
NOSH 258,129 258,129 258,129 234,830 234,830 234,830 234,830 6.52%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.53% 9.68% 8.38% 7.86% -0.67% 2.69% -4.23% -
ROE 3.58% 3.21% 2.41% 1.98% 0.17% 0.58% -0.21% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 72.34 59.20 52.86 35.80 22.31 20.43 15.83 176.14%
EPS 5.86 5.39 4.12 3.26 0.27 0.95 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.68 1.71 1.65 1.63 1.63 1.64 0.00%
Adjusted Per Share Value based on latest NOSH - 234,830
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 68.34 54.61 47.60 31.95 19.91 18.23 14.13 186.81%
EPS 5.54 4.97 3.71 2.91 0.24 0.85 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5493 1.5496 1.5399 1.4727 1.4548 1.4548 1.4637 3.87%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.45 0.48 0.48 0.57 0.50 0.495 0.555 -
P/RPS 0.62 0.81 0.91 1.59 2.24 2.42 3.51 -68.61%
P/EPS 7.67 8.90 11.66 17.48 183.99 52.14 -159.09 -
EY 13.03 11.24 8.58 5.72 0.54 1.92 -0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.28 0.35 0.31 0.30 0.34 -14.28%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 31/05/19 26/02/19 27/11/18 30/08/18 31/05/18 22/02/18 -
Price 0.48 0.49 0.51 0.495 0.54 0.51 0.505 -
P/RPS 0.66 0.83 0.96 1.38 2.42 2.50 3.19 -65.11%
P/EPS 8.19 9.09 12.39 15.18 198.71 53.72 -144.76 -
EY 12.22 11.01 8.07 6.59 0.50 1.86 -0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.30 0.30 0.33 0.31 0.31 -4.36%

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