[SBCCORP] YoY Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 30.84%
YoY- -46.64%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 47,962 64,603 139,480 152,812 139,000 127,290 152,985 -17.57%
PBT 3,967 83 17,585 25,384 47,907 38,001 35,657 -30.63%
Tax -2,679 -3,777 -4,282 -7,787 -14,723 -11,351 -11,784 -21.86%
NP 1,288 -3,694 13,303 17,597 33,184 26,650 23,873 -38.51%
-
NP to SH 2,229 -3,043 13,399 17,767 33,294 26,755 23,873 -32.63%
-
Tax Rate 67.53% 4,550.60% 24.35% 30.68% 30.73% 29.87% 33.05% -
Total Cost 46,674 68,297 126,177 135,215 105,816 100,640 129,112 -15.59%
-
Net Worth 382,678 382,678 387,664 378,043 250,865 289,131 264,431 6.35%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - 1,080 3,756 5,070 3,294 2,883 -
Div Payout % - - 8.07% 21.15% 15.23% 12.32% 12.08% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 382,678 382,678 387,664 378,043 250,865 289,131 264,431 6.35%
NOSH 234,830 234,830 234,948 234,809 106,751 82,373 82,377 19.06%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.69% -5.72% 9.54% 11.52% 23.87% 20.94% 15.60% -
ROE 0.58% -0.80% 3.46% 4.70% 13.27% 9.25% 9.03% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.43 27.52 59.37 65.08 130.21 154.53 185.71 -30.76%
EPS 0.95 -1.30 5.71 7.57 16.45 32.48 28.98 -43.41%
DPS 0.00 0.00 0.46 1.60 4.75 4.00 3.50 -
NAPS 1.63 1.63 1.65 1.61 2.35 3.51 3.21 -10.67%
Adjusted Per Share Value based on latest NOSH - 234,476
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 18.23 24.56 53.03 58.09 52.84 48.39 58.16 -17.57%
EPS 0.85 -1.16 5.09 6.75 12.66 10.17 9.08 -32.60%
DPS 0.00 0.00 0.41 1.43 1.93 1.25 1.10 -
NAPS 1.4548 1.4548 1.4738 1.4372 0.9537 1.0992 1.0053 6.35%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.495 0.74 0.71 0.895 1.80 1.07 0.91 -
P/RPS 2.42 2.69 1.20 1.38 1.38 0.69 0.49 30.48%
P/EPS 52.14 -57.09 12.45 11.83 5.77 3.29 3.14 59.69%
EY 1.92 -1.75 8.03 8.45 17.33 30.36 31.85 -37.36%
DY 0.00 0.00 0.65 1.79 2.64 3.74 3.85 -
P/NAPS 0.30 0.45 0.43 0.56 0.77 0.30 0.28 1.15%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 24/05/17 31/05/16 28/05/15 27/05/14 23/05/13 28/05/12 -
Price 0.51 0.785 0.70 0.995 2.12 1.57 0.82 -
P/RPS 2.50 2.85 1.18 1.53 1.63 1.02 0.44 33.56%
P/EPS 53.72 -60.56 12.27 13.15 6.80 4.83 2.83 63.29%
EY 1.86 -1.65 8.15 7.60 14.71 20.69 35.34 -38.76%
DY 0.00 0.00 0.66 1.61 2.24 2.55 4.27 -
P/NAPS 0.31 0.48 0.42 0.62 0.90 0.45 0.26 2.97%

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