[SBCCORP] QoQ TTM Result on 31-Dec-2018 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 27.37%
YoY- 1290.48%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 188,257 179,756 143,638 125,208 84,054 52,370 47,962 148.62%
PBT 33,083 25,257 22,108 16,614 10,306 1,500 3,967 310.70%
Tax -12,729 -9,930 -8,205 -6,117 -3,699 -1,851 -2,679 182.35%
NP 20,354 15,327 13,903 10,497 6,607 -351 1,288 528.67%
-
NP to SH 19,608 14,572 13,085 9,750 7,655 638 2,229 325.57%
-
Tax Rate 38.48% 39.32% 37.11% 36.82% 35.89% 123.40% 67.53% -
Total Cost 167,903 164,429 129,735 114,711 77,447 52,721 46,674 134.59%
-
Net Worth 417,163 407,532 407,606 405,061 387,373 382,678 382,678 5.91%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 417,163 407,532 407,606 405,061 387,373 382,678 382,678 5.91%
NOSH 258,129 258,129 258,129 258,129 234,830 234,830 234,830 6.50%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.81% 8.53% 9.68% 8.38% 7.86% -0.67% 2.69% -
ROE 4.70% 3.58% 3.21% 2.41% 1.98% 0.17% 0.58% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 74.01 72.34 59.20 52.86 35.80 22.31 20.43 135.69%
EPS 7.71 5.86 5.39 4.12 3.26 0.27 0.95 303.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.64 1.68 1.71 1.65 1.63 1.63 0.40%
Adjusted Per Share Value based on latest NOSH - 258,129
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 71.57 68.34 54.61 47.60 31.95 19.91 18.23 148.65%
EPS 7.45 5.54 4.97 3.71 2.91 0.24 0.85 324.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5859 1.5493 1.5496 1.5399 1.4727 1.4548 1.4548 5.91%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.42 0.45 0.48 0.48 0.57 0.50 0.495 -
P/RPS 0.57 0.62 0.81 0.91 1.59 2.24 2.42 -61.82%
P/EPS 5.45 7.67 8.90 11.66 17.48 183.99 52.14 -77.77%
EY 18.35 13.03 11.24 8.58 5.72 0.54 1.92 349.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.29 0.28 0.35 0.31 0.30 -9.09%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 28/08/19 31/05/19 26/02/19 27/11/18 30/08/18 31/05/18 -
Price 0.38 0.48 0.49 0.51 0.495 0.54 0.51 -
P/RPS 0.51 0.66 0.83 0.96 1.38 2.42 2.50 -65.31%
P/EPS 4.93 8.19 9.09 12.39 15.18 198.71 53.72 -79.62%
EY 20.29 12.22 11.01 8.07 6.59 0.50 1.86 391.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.29 0.29 0.30 0.30 0.33 0.31 -18.02%

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