[SBCCORP] YoY TTM 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- 18.38%
YoY- -19.14%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 84,054 50,533 83,540 178,195 146,275 127,558 145,322 -8.71%
PBT 10,306 -2,707 -80 26,977 45,606 37,851 39,180 -19.94%
Tax -3,699 -2,909 -1,670 -2,510 -15,413 -8,762 -14,018 -19.90%
NP 6,607 -5,616 -1,750 24,467 30,193 29,089 25,162 -19.96%
-
NP to SH 7,655 -4,923 -1,357 24,597 30,419 29,116 25,212 -18.00%
-
Tax Rate 35.89% - - 9.30% 33.80% 23.15% 35.78% -
Total Cost 77,447 56,149 85,290 153,728 116,082 98,469 120,160 -7.05%
-
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 - - 1,103 3,751 7,437 3,294 2,883 -
Div Payout % - - 0.00% 15.25% 24.45% 11.31% 11.44% -
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 7.86% -11.11% -2.09% 13.73% 20.64% 22.80% 17.31% -
ROE 1.98% -1.29% -0.34% 6.25% 7.33% 9.57% 9.11% -
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 35.80 21.52 34.99 76.04 97.94 154.78 176.35 -23.32%
EPS 3.26 -2.10 -0.57 10.50 20.37 35.33 30.60 -31.13%
DPS 0.00 0.00 0.46 1.60 4.98 4.00 3.50 -
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 31.95 19.21 31.76 67.74 55.61 48.49 55.25 -8.72%
EPS 2.91 -1.87 -0.52 9.35 11.56 11.07 9.58 -18.00%
DPS 0.00 0.00 0.42 1.43 2.83 1.25 1.10 -
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 1.59 3.16 1.99 1.03 2.24 1.09 0.57 18.63%
P/EPS 17.48 -32.43 -122.28 7.43 10.75 4.76 3.30 32.01%
EY 5.72 -3.08 -0.82 13.46 9.30 21.03 30.29 -24.24%
DY 0.00 0.00 0.67 2.05 2.27 2.38 3.47 -
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 1.38 2.95 1.94 1.05 1.29 0.84 0.57 15.87%
P/EPS 15.18 -30.28 -119.64 7.57 6.19 3.68 3.30 28.94%
EY 6.59 -3.30 -0.84 13.20 16.16 27.18 30.29 -22.43%
DY 0.00 0.00 0.68 2.01 3.95 3.08 3.47 -
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