[SBCCORP] QoQ TTM Result on 31-Mar-2021 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
25-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 369.81%
YoY- -70.32%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 67,486 62,060 66,102 65,605 117,345 103,957 121,586 -32.38%
PBT 7,005 -1,677 61 6,410 3,222 6,105 15,021 -39.77%
Tax -4,755 -2,721 -2,961 -4,070 -4,969 -4,859 -7,553 -26.48%
NP 2,250 -4,398 -2,900 2,340 -1,747 1,246 7,468 -54.95%
-
NP to SH 3,315 -3,420 -2,161 2,887 -1,070 2,018 8,381 -46.02%
-
Tax Rate 67.88% - 4,854.10% 63.49% 154.22% 79.59% 50.28% -
Total Cost 65,236 66,458 69,002 63,265 119,092 102,711 114,118 -31.05%
-
Net Worth 423,235 415,492 410,331 418,073 420,654 418,073 397,592 4.24%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 423,235 415,492 410,331 418,073 420,654 418,073 397,592 4.24%
NOSH 258,129 258,129 258,129 258,129 258,129 258,129 258,129 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.33% -7.09% -4.39% 3.57% -1.49% 1.20% 6.14% -
ROE 0.78% -0.82% -0.53% 0.69% -0.25% 0.48% 2.11% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 26.15 24.05 25.61 25.42 45.47 40.28 48.93 -34.06%
EPS 1.28 -1.33 -0.84 1.12 -0.41 0.78 3.37 -47.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.61 1.59 1.62 1.63 1.62 1.60 1.65%
Adjusted Per Share Value based on latest NOSH - 258,129
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 26.14 24.04 25.61 25.42 45.46 40.27 47.10 -32.39%
EPS 1.28 -1.32 -0.84 1.12 -0.41 0.78 3.25 -46.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6396 1.6096 1.5896 1.6196 1.6296 1.6196 1.5403 4.24%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.395 0.395 0.395 0.395 0.44 0.35 0.37 -
P/RPS 1.51 1.64 1.54 1.55 0.97 0.87 0.76 57.84%
P/EPS 30.75 -29.81 -47.17 35.31 -106.12 44.76 10.97 98.43%
EY 3.25 -3.35 -2.12 2.83 -0.94 2.23 9.12 -49.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.25 0.24 0.27 0.22 0.23 2.86%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 23/09/21 25/06/21 10/03/21 27/11/20 27/08/20 -
Price 0.41 0.37 0.41 0.395 0.40 0.35 0.36 -
P/RPS 1.57 1.54 1.60 1.55 0.88 0.87 0.74 64.88%
P/EPS 31.92 -27.92 -48.96 35.31 -96.47 44.76 10.67 107.20%
EY 3.13 -3.58 -2.04 2.83 -1.04 2.23 9.37 -51.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.26 0.24 0.25 0.22 0.23 5.70%

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