[SBCCORP] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -21.64%
YoY- 63.67%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 102,768 30,584 64,078 198,472 140,746 122,380 121,844 -2.79%
PBT 10,640 -2,038 2,950 40,914 34,898 38,532 38,832 -19.40%
Tax -3,398 -1,358 -2,348 -9,656 -15,912 -8,536 -13,714 -20.73%
NP 7,242 -3,396 602 31,258 18,986 29,996 25,118 -18.71%
-
NP to SH 8,188 -2,664 1,278 31,340 19,148 29,940 25,218 -17.08%
-
Tax Rate 31.94% - 79.59% 23.60% 45.60% 22.15% 35.32% -
Total Cost 95,526 33,980 63,476 167,214 121,760 92,384 96,726 -0.20%
-
Net Worth 387,373 380,330 390,499 394,686 414,575 304,013 276,722 5.76%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 387,373 380,330 390,499 394,686 414,575 304,013 276,722 5.76%
NOSH 234,830 234,830 236,666 234,932 149,127 82,388 82,357 19.07%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.05% -11.10% 0.94% 15.75% 13.49% 24.51% 20.61% -
ROE 2.11% -0.70% 0.33% 7.94% 4.62% 9.85% 9.11% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 43.77 13.03 27.08 84.48 94.38 148.54 147.94 -18.36%
EPS 3.48 -1.14 0.54 13.34 12.84 36.34 30.62 -30.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.62 1.65 1.68 2.78 3.69 3.36 -11.17%
Adjusted Per Share Value based on latest NOSH - 234,338
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 39.07 11.63 24.36 75.45 53.51 46.52 46.32 -2.79%
EPS 3.11 -1.01 0.49 11.91 7.28 11.38 9.59 -17.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4727 1.4459 1.4845 1.5005 1.5761 1.1558 1.052 5.76%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.57 0.68 0.695 0.78 2.19 1.68 1.01 -
P/RPS 1.30 5.22 2.57 0.92 2.32 1.13 0.68 11.39%
P/EPS 16.34 -59.93 128.70 5.85 17.06 4.62 3.30 30.53%
EY 6.12 -1.67 0.78 17.10 5.86 21.63 30.32 -23.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.42 0.46 0.79 0.46 0.30 2.60%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 30/11/17 24/11/16 24/11/15 21/11/14 26/11/13 20/11/12 -
Price 0.495 0.635 0.68 0.795 1.26 1.30 1.01 -
P/RPS 1.13 4.87 2.51 0.94 1.34 0.88 0.68 8.82%
P/EPS 14.19 -55.96 125.93 5.96 9.81 3.58 3.30 27.50%
EY 7.05 -1.79 0.79 16.78 10.19 27.95 30.32 -21.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.39 0.41 0.47 0.45 0.35 0.30 0.00%

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