[SBCCORP] YoY 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- -63.48%
YoY- -64.98%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 23,481 19,148 50,036 44,610 31,222 49,423 8,269 18.98%
PBT 5,133 315 11,704 3,022 5,905 10,143 3,835 4.97%
Tax -414 622 -3,542 -1,508 -1,398 -3,006 -588 -5.67%
NP 4,719 937 8,162 1,514 4,507 7,137 3,247 6.42%
-
NP to SH 3,599 487 8,399 1,664 4,752 5,556 3,461 0.65%
-
Tax Rate 8.07% -197.46% 30.26% 49.90% 23.67% 29.64% 15.33% -
Total Cost 18,762 18,211 41,874 43,096 26,715 42,286 5,022 24.55%
-
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 20.10% 4.89% 16.31% 3.39% 14.44% 14.44% 39.27% -
ROE 0.86% 0.12% 1.98% 0.40% 1.14% 1.37% 0.90% -
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 9.10 7.42 19.39 17.29 12.10 20.86 3.52 17.14%
EPS 1.39 0.19 3.26 0.64 1.79 2.33 1.48 -1.03%
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 8.93 7.28 19.02 16.96 11.87 18.79 3.14 19.01%
EPS 1.37 0.19 3.19 0.63 1.81 2.11 1.32 0.62%
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 4.07 4.92 2.04 2.55 3.60 2.30 15.76 -20.19%
P/EPS 26.53 193.42 12.14 68.24 23.62 20.46 37.65 -5.66%
EY 3.77 0.52 8.24 1.47 4.23 4.89 2.66 5.98%
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 3.96 4.92 2.11 2.31 3.31 2.44 14.34 -19.29%
P/EPS 25.81 193.42 12.60 62.04 21.72 21.74 34.26 -4.60%
EY 3.87 0.52 7.94 1.61 4.60 4.60 2.92 4.80%
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