[SBCCORP] YoY Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
10-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 57.22%
YoY- -70.25%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 28,595 36,138 76,237 74,356 127,225 100,807 23,561 3.27%
PBT 113 2,818 8,951 8,356 22,200 15,463 2,816 -41.47%
Tax -692 -2,018 -4,874 -4,189 -7,621 -4,705 -1,267 -9.58%
NP -579 800 4,077 4,167 14,579 10,758 1,549 -
-
NP to SH -1,336 809 5,000 4,572 15,369 9,650 2,129 -
-
Tax Rate 612.39% 71.61% 54.45% 50.13% 34.33% 30.43% 44.99% -
Total Cost 29,174 35,338 72,160 70,189 112,646 90,049 22,012 4.80%
-
Net Worth 418,073 420,654 423,235 420,654 418,073 405,061 385,025 1.38%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 418,073 420,654 423,235 420,654 418,073 405,061 385,025 1.38%
NOSH 258,129 258,129 258,129 258,129 258,129 258,129 234,830 1.58%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -2.02% 2.21% 5.35% 5.60% 11.46% 10.67% 6.57% -
ROE -0.32% 0.19% 1.18% 1.09% 3.68% 2.38% 0.55% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.08 14.00 29.54 28.81 49.30 42.56 10.04 1.65%
EPS -0.52 0.31 1.94 1.77 5.96 4.07 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.63 1.64 1.63 1.62 1.71 1.64 -0.20%
Adjusted Per Share Value based on latest NOSH - 258,129
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 10.87 13.74 28.98 28.27 48.37 38.32 8.96 3.27%
EPS -0.51 0.31 1.90 1.74 5.84 3.67 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5894 1.5992 1.609 1.5992 1.5894 1.5399 1.4637 1.38%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.37 0.365 0.395 0.44 0.435 0.48 0.555 -
P/RPS 3.34 2.61 1.34 1.53 0.88 1.13 5.53 -8.05%
P/EPS -71.47 116.43 20.39 24.84 7.30 11.78 61.20 -
EY -1.40 0.86 4.90 4.03 13.69 8.49 1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.24 0.27 0.27 0.28 0.34 -6.30%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 27/02/23 25/02/22 10/03/21 24/02/20 26/02/19 22/02/18 -
Price 0.36 0.365 0.41 0.40 0.40 0.51 0.505 -
P/RPS 3.25 2.61 1.39 1.39 0.81 1.20 5.03 -7.01%
P/EPS -69.54 116.43 21.16 22.58 6.72 12.52 55.69 -
EY -1.44 0.86 4.73 4.43 14.89 7.99 1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.25 0.25 0.25 0.30 0.31 -5.55%

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