[SBCCORP] YoY Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 259.83%
YoY- 53325.0%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 74,356 127,225 100,807 23,561 53,668 129,069 88,610 -2.87%
PBT 8,356 22,200 15,463 2,816 2,068 20,163 18,870 -12.68%
Tax -4,189 -7,621 -4,705 -1,267 -2,565 -6,915 -5,413 -4.17%
NP 4,167 14,579 10,758 1,549 -497 13,248 13,457 -17.73%
-
NP to SH 4,572 15,369 9,650 2,129 -4 13,314 13,579 -16.57%
-
Tax Rate 50.13% 34.33% 30.43% 44.99% 124.03% 34.30% 28.69% -
Total Cost 70,189 112,646 90,049 22,012 54,165 115,821 75,153 -1.13%
-
Net Worth 420,654 418,073 405,061 385,025 385,025 387,444 150,667 18.64%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 420,654 418,073 405,061 385,025 385,025 387,444 150,667 18.64%
NOSH 258,129 258,129 258,129 234,830 234,830 234,814 94,759 18.15%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 5.60% 11.46% 10.67% 6.57% -0.93% 10.26% 15.19% -
ROE 1.09% 3.68% 2.38% 0.55% 0.00% 3.44% 9.01% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 28.81 49.30 42.56 10.04 22.86 54.97 93.51 -17.80%
EPS 1.77 5.96 4.07 0.91 0.00 5.67 14.33 -29.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.62 1.71 1.64 1.64 1.65 1.59 0.41%
Adjusted Per Share Value based on latest NOSH - 234,830
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 28.81 49.29 39.05 9.13 20.79 50.00 34.33 -2.87%
EPS 1.77 5.95 3.74 0.82 0.00 5.16 5.26 -16.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6296 1.6196 1.5692 1.4916 1.4916 1.501 0.5837 18.64%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.44 0.435 0.48 0.555 0.67 0.775 0.90 -
P/RPS 1.53 0.88 1.13 5.53 2.93 1.41 0.96 8.07%
P/EPS 24.84 7.30 11.78 61.20 -39,324.29 13.67 6.28 25.73%
EY 4.03 13.69 8.49 1.63 0.00 7.32 15.92 -20.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.28 0.34 0.41 0.47 0.57 -11.69%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 10/03/21 24/02/20 26/02/19 22/02/18 27/02/17 19/02/16 12/02/15 -
Price 0.40 0.40 0.51 0.505 0.705 0.735 0.98 -
P/RPS 1.39 0.81 1.20 5.03 3.08 1.34 1.05 4.78%
P/EPS 22.58 6.72 12.52 55.69 -41,378.54 12.96 6.84 22.00%
EY 4.43 14.89 7.99 1.80 0.00 7.71 14.62 -18.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.30 0.31 0.43 0.45 0.62 -14.03%

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