[SBCCORP] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 74.62%
YoY- -216.88%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 10,228 33,980 52,402 59,492 192,006 102,768 30,584 -16.67%
PBT -10,040 5,006 -5,506 10,668 32,590 10,640 -2,038 30.42%
Tax -556 -5,280 -2,664 -5,362 -12,446 -3,398 -1,358 -13.82%
NP -10,596 -274 -8,170 5,306 20,144 7,242 -3,396 20.87%
-
NP to SH -9,870 644 -6,798 5,816 21,234 8,188 -2,664 24.38%
-
Tax Rate - 105.47% - 50.26% 38.19% 31.94% - -
Total Cost 20,824 34,254 60,572 54,186 171,862 95,526 33,980 -7.83%
-
Net Worth 415,492 420,654 415,492 418,073 417,163 387,373 380,330 1.48%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 415,492 420,654 415,492 418,073 417,163 387,373 380,330 1.48%
NOSH 258,129 258,129 258,129 258,129 258,129 234,830 234,830 1.58%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -103.60% -0.81% -15.59% 8.92% 10.49% 7.05% -11.10% -
ROE -2.38% 0.15% -1.64% 1.39% 5.09% 2.11% -0.70% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3.96 13.17 20.31 23.05 75.48 43.77 13.03 -17.99%
EPS -3.82 0.24 -2.64 2.26 8.34 3.48 -1.14 22.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.63 1.61 1.62 1.64 1.65 1.62 -0.10%
Adjusted Per Share Value based on latest NOSH - 258,129
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3.96 13.16 20.30 23.05 74.38 39.81 11.85 -16.68%
EPS -3.82 0.25 -2.63 2.25 8.23 3.17 -1.03 24.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6096 1.6296 1.6096 1.6196 1.6161 1.5007 1.4734 1.48%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.405 0.355 0.395 0.35 0.42 0.57 0.68 -
P/RPS 10.22 2.70 1.95 1.52 0.56 1.30 5.22 11.84%
P/EPS -10.59 142.26 -15.00 15.53 5.03 16.34 -59.93 -25.07%
EY -9.44 0.70 -6.67 6.44 19.88 6.12 -1.67 33.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.25 0.22 0.26 0.35 0.42 -8.27%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 29/11/21 27/11/20 25/11/19 27/11/18 30/11/17 -
Price 0.40 0.355 0.37 0.35 0.38 0.495 0.635 -
P/RPS 10.09 2.70 1.82 1.52 0.50 1.13 4.87 12.90%
P/EPS -10.46 142.26 -14.05 15.53 4.55 14.19 -55.96 -24.37%
EY -9.56 0.70 -7.12 6.44 21.97 7.05 -1.79 32.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.23 0.22 0.23 0.30 0.39 -7.14%

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