[SBCCORP] YoY TTM Result on 30-Sep-2014 [#2]

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
TTM Result
Revenue	50,533	83,540	178,195	146,275	127,558	145,322	148,167	-16.39%
YoY %	-39.51%	-53.12%	21.82%	14.67%	-12.22%	-1.92%	-	-
Horiz. %	34.11%	56.38%	120.27%	98.72%	86.09%	98.08%	100.00%	-
PBT	-2,707	-80	26,977	45,606	37,851	39,180	28,436	-
YoY %	-3,283.75%	-100.30%	-40.85%	20.49%	-3.39%	37.78%	-	-
Horiz. %	-9.52%	-0.28%	94.87%	160.38%	133.11%	137.78%	100.00%	-
Tax	-2,909	-1,670	-2,510	-15,413	-8,762	-14,018	-7,726	-15.01%
YoY %	-74.19%	33.47%	83.72%	-75.91%	37.49%	-81.44%	-	-
Horiz. %	37.65%	21.62%	32.49%	199.50%	113.41%	181.44%	100.00%	-
NP	-5,616	-1,750	24,467	30,193	29,089	25,162	20,710	-
YoY %	-220.91%	-107.15%	-18.96%	3.80%	15.61%	21.50%	-	-
Horiz. %	-27.12%	-8.45%	118.14%	145.79%	140.46%	121.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-4,923	-1,357	24,597	30,419	29,116	25,212	20,710	-
YoY %	-262.79%	-105.52%	-19.14%	4.48%	15.48%	21.74%	-	-
Horiz. %	-23.77%	-6.55%	118.77%	146.88%	140.59%	121.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	9.30%	33.80%	23.15%	35.78%	27.17%	-
YoY %	-	-	-72.49%	46.00%	-35.30%	31.69%	-	-
Horiz. %	-	-	34.23%	124.40%	85.20%	131.69%	100.00%	-
Total Cost	56,149	85,290	153,728	116,082	98,469	120,160	127,457	-12.75%
YoY %	-34.17%	-44.52%	32.43%	17.89%	-18.05%	-5.73%	-	-
Horiz. %	44.05%	66.92%	120.61%	91.08%	77.26%	94.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	380,330	393,937	393,689	415,206	304,108	276,875	253,040	7.02%
YoY %	-3.45%	0.06%	-5.18%	36.53%	9.84%	9.42%	-	-
Horiz. %	150.30%	155.68%	155.58%	164.09%	120.18%	109.42%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	-	1,103	3,751	7,437	3,294	2,883	2,063	-
YoY %	-	-70.59%	-49.56%	125.77%	14.26%	39.75%	-	-
Horiz. %	-	53.47%	181.82%	360.49%	159.67%	139.75%	100.00%	-
Div Payout %	-	0.00%	15.25%	24.45%	11.31%	11.44%	9.96%	-
YoY %	-	0.00%	-37.63%	116.18%	-1.14%	14.86%	-	-
Horiz. %	-	0.00%	153.11%	245.48%	113.55%	114.86%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	380,330	393,937	393,689	415,206	304,108	276,875	253,040	7.02%
YoY %	-3.45%	0.06%	-5.18%	36.53%	9.84%	9.42%	-	-
Horiz. %	150.30%	155.68%	155.58%	164.09%	120.18%	109.42%	100.00%	-
NOSH	234,830	238,750	234,338	149,354	82,414	82,403	82,423	19.04%
YoY %	-1.64%	1.88%	56.90%	81.22%	0.01%	-0.02%	-	-
Horiz. %	284.91%	289.66%	284.31%	181.20%	99.99%	99.98%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	-11.11%	-2.09%	13.73%	20.64%	22.80%	17.31%	13.98%	-
YoY %	-431.58%	-115.22%	-33.48%	-9.47%	31.72%	23.82%	-	-
Horiz. %	-79.47%	-14.95%	98.21%	147.64%	163.09%	123.82%	100.00%	-
ROE	-1.29%	-0.34%	6.25%	7.33%	9.57%	9.11%	8.18%	-
YoY %	-279.41%	-105.44%	-14.73%	-23.41%	5.05%	11.37%	-	-
Horiz. %	-15.77%	-4.16%	76.41%	89.61%	116.99%	111.37%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	21.52	34.99	76.04	97.94	154.78	176.35	179.76	-29.77%
YoY %	-38.50%	-53.98%	-22.36%	-36.72%	-12.23%	-1.90%	-	-
Horiz. %	11.97%	19.46%	42.30%	54.48%	86.10%	98.10%	100.00%	-
EPS	-2.10	-0.57	10.50	20.37	35.33	30.60	25.13	-
YoY %	-268.42%	-105.43%	-48.45%	-42.34%	15.46%	21.77%	-	-
Horiz. %	-8.36%	-2.27%	41.78%	81.06%	140.59%	121.77%	100.00%	-
DPS	0.00	0.46	1.60	4.98	4.00	3.50	2.50	-
YoY %	0.00%	-71.25%	-67.87%	24.50%	14.29%	40.00%	-	-
Horiz. %	0.00%	18.40%	64.00%	199.20%	160.00%	140.00%	100.00%	-
NAPS	1.62	1.65	1.68	2.78	3.69	3.36	3.07	-10.09%
YoY %	-1.82%	-1.79%	-39.57%	-24.66%	9.82%	9.45%	-	-
Horiz. %	52.77%	53.75%	54.72%	90.55%	120.20%	109.45%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 149,354
RPS	19.21	31.76	67.74	55.61	48.49	55.25	56.33	-16.40%
YoY %	-39.52%	-53.11%	21.81%	14.68%	-12.24%	-1.92%	-	-
Horiz. %	34.10%	56.38%	120.26%	98.72%	86.08%	98.08%	100.00%	-
EPS	-1.87	-0.52	9.35	11.56	11.07	9.58	7.87	-
YoY %	-259.62%	-105.56%	-19.12%	4.43%	15.55%	21.73%	-	-
Horiz. %	-23.76%	-6.61%	118.81%	146.89%	140.66%	121.73%	100.00%	-
DPS	0.00	0.42	1.43	2.83	1.25	1.10	0.78	-
YoY %	0.00%	-70.63%	-49.47%	126.40%	13.64%	41.03%	-	-
Horiz. %	0.00%	53.85%	183.33%	362.82%	160.26%	141.03%	100.00%	-
NAPS	1.4459	1.4976	1.4967	1.5785	1.1561	1.0526	0.962	7.02%
YoY %	-3.45%	0.06%	-5.18%	36.54%	9.83%	9.42%	-	-
Horiz. %	150.30%	155.68%	155.58%	164.09%	120.18%	109.42%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	0.68	0.695	0.78	2.19	1.68	1.01	0.88	-
P/RPS	3.16	1.99	1.03	2.24	1.09	0.57	0.49	36.39%
YoY %	58.79%	93.20%	-54.02%	105.50%	91.23%	16.33%	-	-
Horiz. %	644.90%	406.12%	210.20%	457.14%	222.45%	116.33%	100.00%	-
P/EPS	-32.43	-122.28	7.43	10.75	4.76	3.30	3.50	-
YoY %	73.48%	-1,745.76%	-30.88%	125.84%	44.24%	-5.71%	-	-
Horiz. %	-926.57%	-3,493.71%	212.29%	307.14%	136.00%	94.29%	100.00%	-
EY	-3.08	-0.82	13.46	9.30	21.03	30.29	28.55	-
YoY %	-275.61%	-106.09%	44.73%	-55.78%	-30.57%	6.09%	-	-
Horiz. %	-10.79%	-2.87%	47.15%	32.57%	73.66%	106.09%	100.00%	-
DY	0.00	0.67	2.05	2.27	2.38	3.47	2.84	-
YoY %	0.00%	-67.32%	-9.69%	-4.62%	-31.41%	22.18%	-	-
Horiz. %	0.00%	23.59%	72.18%	79.93%	83.80%	122.18%	100.00%	-
P/NAPS	0.42	0.42	0.46	0.79	0.46	0.30	0.29	6.36%
YoY %	0.00%	-8.70%	-41.77%	71.74%	53.33%	3.45%	-	-
Horiz. %	144.83%	144.83%	158.62%	272.41%	158.62%	103.45%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	30/11/17	24/11/16	24/11/15	21/11/14	26/11/13	20/11/12	15/11/11	-
Price	0.635	0.68	0.795	1.26	1.30	1.01	0.91	-
P/RPS	2.95	1.94	1.05	1.29	0.84	0.57	0.51	33.94%
YoY %	52.06%	84.76%	-18.60%	53.57%	47.37%	11.76%	-	-
Horiz. %	578.43%	380.39%	205.88%	252.94%	164.71%	111.76%	100.00%	-
P/EPS	-30.28	-119.64	7.57	6.19	3.68	3.30	3.62	-
YoY %	74.69%	-1,680.45%	22.29%	68.21%	11.52%	-8.84%	-	-
Horiz. %	-836.46%	-3,304.97%	209.12%	170.99%	101.66%	91.16%	100.00%	-
EY	-3.30	-0.84	13.20	16.16	27.18	30.29	27.61	-
YoY %	-292.86%	-106.36%	-18.32%	-40.54%	-10.27%	9.71%	-	-
Horiz. %	-11.95%	-3.04%	47.81%	58.53%	98.44%	109.71%	100.00%	-
DY	0.00	0.68	2.01	3.95	3.08	3.47	2.75	-
YoY %	0.00%	-66.17%	-49.11%	28.25%	-11.24%	26.18%	-	-
Horiz. %	0.00%	24.73%	73.09%	143.64%	112.00%	126.18%	100.00%	-
P/NAPS	0.39	0.41	0.47	0.45	0.35	0.30	0.30	4.46%
YoY %	-4.88%	-12.77%	4.44%	28.57%	16.67%	0.00%	-	-
Horiz. %	130.00%	136.67%	156.67%	150.00%	116.67%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos