[SBCCORP] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 23.98%
YoY- -36.05%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 15,292 32,039 99,236 70,373 61,190 60,922 68,585 -22.11%
PBT -1,019 1,475 20,457 17,449 19,266 19,416 15,893 -
Tax -679 -1,174 -4,828 -7,956 -4,268 -6,857 -4,623 -27.34%
NP -1,698 301 15,629 9,493 14,998 12,559 11,270 -
-
NP to SH -1,332 639 15,670 9,574 14,970 12,609 11,270 -
-
Tax Rate - 79.59% 23.60% 45.60% 22.15% 35.32% 29.09% -
Total Cost 16,990 31,738 83,607 60,880 46,192 48,363 57,315 -18.32%
-
Net Worth 380,330 390,499 394,686 414,575 304,013 276,722 253,100 7.01%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 380,330 390,499 394,686 414,575 304,013 276,722 253,100 7.01%
NOSH 234,830 236,666 234,932 149,127 82,388 82,357 82,443 19.04%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -11.10% 0.94% 15.75% 13.49% 24.51% 20.61% 16.43% -
ROE -0.35% 0.16% 3.97% 2.31% 4.92% 4.56% 4.45% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 6.51 13.54 42.24 47.19 74.27 73.97 83.19 -34.57%
EPS -0.57 0.27 6.67 6.42 18.17 15.31 13.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.65 1.68 2.78 3.69 3.36 3.07 -10.09%
Adjusted Per Share Value based on latest NOSH - 149,354
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 5.92 12.41 38.44 27.26 23.71 23.60 26.57 -22.12%
EPS -0.52 0.25 6.07 3.71 5.80 4.88 4.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4734 1.5128 1.529 1.6061 1.1778 1.072 0.9805 7.01%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.68 0.695 0.78 2.19 1.68 1.01 0.88 -
P/RPS 10.44 5.13 1.85 4.64 2.26 1.37 1.06 46.35%
P/EPS -119.85 257.41 11.69 34.11 9.25 6.60 6.44 -
EY -0.83 0.39 8.55 2.93 10.82 15.16 15.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.46 0.79 0.46 0.30 0.29 6.36%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 24/11/16 24/11/15 21/11/14 26/11/13 20/11/12 15/11/11 -
Price 0.635 0.68 0.795 1.26 1.30 1.01 0.91 -
P/RPS 9.75 5.02 1.88 2.67 1.75 1.37 1.09 44.02%
P/EPS -111.92 251.85 11.92 19.63 7.15 6.60 6.66 -
EY -0.89 0.40 8.39 5.10 13.98 15.16 15.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.47 0.45 0.35 0.30 0.30 4.46%

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