[SBCCORP] QoQ TTM Result on 31-Dec-2019 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -4.1%
YoY- 92.86%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 103,957 121,586 170,214 170,056 188,257 179,756 143,638 -19.34%
PBT 6,105 15,021 17,066 28,845 33,083 25,257 22,108 -57.49%
Tax -4,859 -7,553 -8,401 -11,121 -12,729 -9,930 -8,205 -29.41%
NP 1,246 7,468 8,665 17,724 20,354 15,327 13,903 -79.88%
-
NP to SH 2,018 8,381 9,727 18,804 19,608 14,572 13,085 -71.14%
-
Tax Rate 79.59% 50.28% 49.23% 38.55% 38.48% 39.32% 37.11% -
Total Cost 102,711 114,118 161,549 152,332 167,903 164,429 129,735 -14.38%
-
Net Worth 418,073 397,592 412,912 418,073 417,163 407,532 407,606 1.70%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 418,073 397,592 412,912 418,073 417,163 407,532 407,606 1.70%
NOSH 258,129 258,129 258,129 258,129 258,129 258,129 258,129 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.20% 6.14% 5.09% 10.42% 10.81% 8.53% 9.68% -
ROE 0.48% 2.11% 2.36% 4.50% 4.70% 3.58% 3.21% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 40.28 48.93 65.96 65.90 74.01 72.34 59.20 -22.58%
EPS 0.78 3.37 3.77 7.29 7.71 5.86 5.39 -72.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.60 1.60 1.62 1.64 1.64 1.68 -2.38%
Adjusted Per Share Value based on latest NOSH - 258,129
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 39.52 46.22 64.71 64.65 71.57 68.34 54.61 -19.34%
EPS 0.77 3.19 3.70 7.15 7.45 5.54 4.97 -71.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5894 1.5115 1.5697 1.5894 1.5859 1.5493 1.5496 1.70%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.35 0.37 0.28 0.435 0.42 0.45 0.48 -
P/RPS 0.87 0.76 0.42 0.66 0.57 0.62 0.81 4.86%
P/EPS 44.76 10.97 7.43 5.97 5.45 7.67 8.90 192.67%
EY 2.23 9.12 13.46 16.75 18.35 13.03 11.24 -65.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.18 0.27 0.26 0.27 0.29 -16.77%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 27/08/20 30/06/20 24/02/20 25/11/19 28/08/19 31/05/19 -
Price 0.35 0.36 0.37 0.40 0.38 0.48 0.49 -
P/RPS 0.87 0.74 0.56 0.61 0.51 0.66 0.83 3.17%
P/EPS 44.76 10.67 9.82 5.49 4.93 8.19 9.09 188.59%
EY 2.23 9.37 10.19 18.22 20.29 12.22 11.01 -65.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.23 0.25 0.23 0.29 0.29 -16.77%

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