[SBCCORP] YoY Quarter Result on 31-Dec-2015 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -141.54%
YoY- -158.86%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 49,423 8,269 21,629 29,833 18,237 49,707 17,567 18.80%
PBT 10,143 3,835 593 -294 1,419 13,932 1,636 35.52%
Tax -3,006 -588 -1,391 -2,087 2,543 -5,428 919 -
NP 7,137 3,247 -798 -2,381 3,962 8,504 2,555 18.66%
-
NP to SH 5,556 3,461 -643 -2,356 4,003 8,569 2,632 13.25%
-
Tax Rate 29.64% 15.33% 234.57% - -179.21% 38.96% -56.17% -
Total Cost 42,286 5,022 22,427 32,214 14,275 41,203 15,012 18.82%
-
Net Worth 405,061 385,025 385,025 388,739 150,823 358,423 277,182 6.52%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 405,061 385,025 385,025 388,739 150,823 358,423 277,182 6.52%
NOSH 258,129 234,830 234,830 235,600 94,857 92,139 82,249 20.98%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 14.44% 39.27% -3.69% -7.98% 21.73% 17.11% 14.54% -
ROE 1.37% 0.90% -0.17% -0.61% 2.65% 2.39% 0.95% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 20.86 3.52 9.21 12.66 19.23 53.95 21.36 -0.39%
EPS 2.33 1.48 -0.27 -1.00 4.22 9.30 3.20 -5.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.64 1.64 1.65 1.59 3.89 3.37 -10.68%
Adjusted Per Share Value based on latest NOSH - 235,600
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 18.79 3.14 8.22 11.34 6.93 18.90 6.68 18.80%
EPS 2.11 1.32 -0.24 -0.90 1.52 3.26 1.00 13.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5399 1.4637 1.4637 1.4779 0.5734 1.3626 1.0538 6.52%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.48 0.555 0.67 0.775 0.90 1.20 1.03 -
P/RPS 2.30 15.76 7.27 6.12 4.68 2.22 4.82 -11.59%
P/EPS 20.46 37.65 -244.63 -77.50 21.33 12.90 32.19 -7.27%
EY 4.89 2.66 -0.41 -1.29 4.69 7.75 3.11 7.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.41 0.47 0.57 0.31 0.31 -1.68%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 22/02/18 27/02/17 19/02/16 12/02/15 18/02/14 05/02/13 -
Price 0.51 0.505 0.705 0.735 0.98 1.49 1.08 -
P/RPS 2.44 14.34 7.65 5.80 5.10 2.76 5.06 -11.44%
P/EPS 21.74 34.26 -257.41 -73.50 23.22 16.02 33.75 -7.06%
EY 4.60 2.92 -0.39 -1.36 4.31 6.24 2.96 7.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.43 0.45 0.62 0.38 0.32 -1.06%

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