[SBCCORP] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -43.36%
YoY- -1.95%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 134,409 31,414 71,557 172,092 118,146 147,862 104,652 4.25%
PBT 20,617 3,754 2,757 26,884 25,160 44,264 28,069 -5.01%
Tax -6,273 -1,689 -3,419 -9,220 -7,217 -12,928 -7,917 -3.80%
NP 14,344 2,065 -662 17,664 17,942 31,336 20,152 -5.50%
-
NP to SH 12,866 2,838 -5 17,752 18,105 31,385 20,321 -7.33%
-
Tax Rate 30.43% 44.99% 124.01% 34.30% 28.68% 29.21% 28.21% -
Total Cost 120,065 29,349 72,219 154,428 100,204 116,526 84,500 6.02%
-
Net Worth 405,061 385,025 385,025 387,444 150,667 358,242 277,633 6.49%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 405,061 385,025 385,025 387,444 150,667 358,242 277,633 6.49%
NOSH 258,129 234,830 234,830 234,814 94,759 92,093 82,383 20.95%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 10.67% 6.57% -0.93% 10.26% 15.19% 21.19% 19.26% -
ROE 3.18% 0.74% 0.00% 4.58% 12.02% 8.76% 7.32% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 56.74 13.38 30.48 73.29 124.68 160.56 127.03 -12.56%
EPS 5.43 1.21 0.00 7.56 19.11 34.08 24.67 -22.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.64 1.64 1.65 1.59 3.89 3.37 -10.68%
Adjusted Per Share Value based on latest NOSH - 235,600
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 52.07 12.17 27.72 66.67 45.77 57.28 40.54 4.25%
EPS 4.98 1.10 0.00 6.88 7.01 12.16 7.87 -7.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5692 1.4916 1.4916 1.501 0.5837 1.3878 1.0756 6.49%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.48 0.555 0.67 0.775 0.90 1.20 1.03 -
P/RPS 0.85 4.15 2.20 1.06 0.72 0.75 0.81 0.80%
P/EPS 8.84 45.90 -29,495.06 10.25 4.71 3.52 4.18 13.28%
EY 11.32 2.18 0.00 9.75 21.23 28.40 23.95 -11.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.41 0.47 0.57 0.31 0.31 -1.68%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 22/02/18 27/02/17 19/02/16 12/02/15 18/02/14 05/02/13 -
Price 0.51 0.505 0.705 0.735 0.98 1.49 1.08 -
P/RPS 0.90 3.77 2.31 1.00 0.79 0.93 0.85 0.95%
P/EPS 9.39 41.77 -31,035.85 9.72 5.13 4.37 4.38 13.54%
EY 10.65 2.39 0.00 10.29 19.50 22.87 22.84 -11.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.43 0.45 0.62 0.38 0.32 -1.06%

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