[SBCCORP] YoY 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- 405.47%
YoY- 638.26%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 44,610 31,222 49,423 8,269 21,629 29,833 18,237 16.06%
PBT 3,022 5,905 10,143 3,835 593 -294 1,419 13.41%
Tax -1,508 -1,398 -3,006 -588 -1,391 -2,087 2,543 -
NP 1,514 4,507 7,137 3,247 -798 -2,381 3,962 -14.80%
-
NP to SH 1,664 4,752 5,556 3,461 -643 -2,356 4,003 -13.59%
-
Tax Rate 49.90% 23.67% 29.64% 15.33% 234.57% - -179.21% -
Total Cost 43,096 26,715 42,286 5,022 22,427 32,214 14,275 20.19%
-
Net Worth 420,654 418,073 405,061 385,025 385,025 388,739 150,823 18.62%
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 420,654 418,073 405,061 385,025 385,025 388,739 150,823 18.62%
NOSH 258,129 258,129 258,129 234,830 234,830 235,600 94,857 18.13%
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 3.39% 14.44% 14.44% 39.27% -3.69% -7.98% 21.73% -
ROE 0.40% 1.14% 1.37% 0.90% -0.17% -0.61% 2.65% -
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 17.29 12.10 20.86 3.52 9.21 12.66 19.23 -1.75%
EPS 0.64 1.79 2.33 1.48 -0.27 -1.00 4.22 -26.95%
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 17.28 12.10 19.15 3.20 8.38 11.56 7.07 16.04%
EPS 0.64 1.84 2.15 1.34 -0.25 -0.91 1.55 -13.69%
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 1.506 0.5843 18.62%
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 2.55 3.60 2.30 15.76 7.27 6.12 4.68 -9.61%
P/EPS 68.24 23.62 20.46 37.65 -244.63 -77.50 21.33 21.36%
EY 1.47 4.23 4.89 2.66 -0.41 -1.29 4.69 -17.56%
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 2.31 3.31 2.44 14.34 7.65 5.80 5.10 -12.35%
P/EPS 62.04 21.72 21.74 34.26 -257.41 -73.50 23.22 17.77%
EY 1.61 4.60 4.60 2.92 -0.39 -1.36 4.31 -15.12%
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