[SBCCORP] YoY Quarter Result on 30-Sep-2015 [#2]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -43.28%
YoY- 206.21%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 33,715 2,031 11,914 42,693 21,400 35,118 32,248 0.74%
PBT 7,785 -1,021 1,097 7,531 4,195 11,093 10,174 -4.36%
Tax -2,143 -295 -792 -1,836 -2,395 -2,462 -3,557 -8.09%
NP 5,642 -1,316 305 5,695 1,800 8,631 6,617 -2.62%
-
NP to SH 5,884 -1,133 573 5,671 1,852 8,637 6,617 -1.93%
-
Tax Rate 27.53% - 72.20% 24.38% 57.09% 22.19% 34.96% -
Total Cost 28,073 3,347 11,609 36,998 19,600 26,487 25,631 1.52%
-
Net Worth 387,373 380,330 393,937 393,689 415,206 304,108 276,875 5.75%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 387,373 380,330 393,937 393,689 415,206 304,108 276,875 5.75%
NOSH 234,830 234,830 238,750 234,338 149,354 82,414 82,403 19.06%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 16.73% -64.80% 2.56% 13.34% 8.41% 24.58% 20.52% -
ROE 1.52% -0.30% 0.15% 1.44% 0.45% 2.84% 2.39% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.36 0.87 4.99 18.22 14.33 42.61 39.13 -15.37%
EPS 2.50 -0.49 0.24 2.42 1.24 10.48 8.03 -17.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.62 1.65 1.68 2.78 3.69 3.36 -11.17%
Adjusted Per Share Value based on latest NOSH - 234,338
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 12.82 0.77 4.53 16.23 8.14 13.35 12.26 0.74%
EPS 2.24 -0.43 0.22 2.16 0.70 3.28 2.52 -1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4727 1.4459 1.4976 1.4967 1.5785 1.1561 1.0526 5.75%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.57 0.68 0.695 0.78 2.19 1.68 1.01 -
P/RPS 3.97 78.60 13.93 4.28 15.28 3.94 2.58 7.44%
P/EPS 22.74 -140.90 289.58 32.23 176.61 16.03 12.58 10.36%
EY 4.40 -0.71 0.35 3.10 0.57 6.24 7.95 -9.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.42 0.46 0.79 0.46 0.30 2.60%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 30/11/17 24/11/16 24/11/15 21/11/14 26/11/13 20/11/12 -
Price 0.495 0.635 0.68 0.795 1.26 1.30 1.01 -
P/RPS 3.45 73.40 13.63 4.36 8.79 3.05 2.58 4.95%
P/EPS 19.75 -131.58 283.33 32.85 101.61 12.40 12.58 7.80%
EY 5.06 -0.76 0.35 3.04 0.98 8.06 7.95 -7.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.39 0.41 0.47 0.45 0.35 0.30 0.00%

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