[SBCCORP] YoY Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 384.09%
YoY- -95.92%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 192,006 102,768 30,584 64,078 198,472 140,746 122,380 7.79%
PBT 32,590 10,640 -2,038 2,950 40,914 34,898 38,532 -2.75%
Tax -12,446 -3,398 -1,358 -2,348 -9,656 -15,912 -8,536 6.48%
NP 20,144 7,242 -3,396 602 31,258 18,986 29,996 -6.41%
-
NP to SH 21,234 8,188 -2,664 1,278 31,340 19,148 29,940 -5.56%
-
Tax Rate 38.19% 31.94% - 79.59% 23.60% 45.60% 22.15% -
Total Cost 171,862 95,526 33,980 63,476 167,214 121,760 92,384 10.89%
-
Net Worth 417,163 387,373 380,330 390,499 394,686 414,575 304,013 5.41%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 417,163 387,373 380,330 390,499 394,686 414,575 304,013 5.41%
NOSH 258,129 234,830 234,830 236,666 234,932 149,127 82,388 20.95%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 10.49% 7.05% -11.10% 0.94% 15.75% 13.49% 24.51% -
ROE 5.09% 2.11% -0.70% 0.33% 7.94% 4.62% 9.85% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 75.48 43.77 13.03 27.08 84.48 94.38 148.54 -10.66%
EPS 8.34 3.48 -1.14 0.54 13.34 12.84 36.34 -21.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.65 1.62 1.65 1.68 2.78 3.69 -12.63%
Adjusted Per Share Value based on latest NOSH - 238,750
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 72.99 39.07 11.63 24.36 75.45 53.51 46.52 7.79%
EPS 8.07 3.11 -1.01 0.49 11.91 7.28 11.38 -5.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5859 1.4727 1.4459 1.4845 1.5005 1.5761 1.1558 5.41%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.42 0.57 0.68 0.695 0.78 2.19 1.68 -
P/RPS 0.56 1.30 5.22 2.57 0.92 2.32 1.13 -11.03%
P/EPS 5.03 16.34 -59.93 128.70 5.85 17.06 4.62 1.42%
EY 19.88 6.12 -1.67 0.78 17.10 5.86 21.63 -1.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.35 0.42 0.42 0.46 0.79 0.46 -9.06%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 27/11/18 30/11/17 24/11/16 24/11/15 21/11/14 26/11/13 -
Price 0.38 0.495 0.635 0.68 0.795 1.26 1.30 -
P/RPS 0.50 1.13 4.87 2.51 0.94 1.34 0.88 -8.98%
P/EPS 4.55 14.19 -55.96 125.93 5.96 9.81 3.58 4.07%
EY 21.97 7.05 -1.79 0.79 16.78 10.19 27.95 -3.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.30 0.39 0.41 0.47 0.45 0.35 -6.75%

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