[SBCCORP] YoY TTM Result on 30-Sep-2017 [#2]

Stock

[SBCCORP] SBC CORPORATION BHD

Announcement Date

30-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

30-Sep-2017 [#2]

Profit Trend

QoQ- -53.03%

YoY- -262.79%

Quarter Report

SBCCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	103,957	188,257	84,054	50,533	83,540	178,195	146,275	-5.52%
YoY %	-44.78%	123.97%	66.33%	-39.51%	-53.12%	21.82%	-	-
Horiz. %	71.07%	128.70%	57.46%	34.55%	57.11%	121.82%	100.00%	-
PBT	6,105	33,083	10,306	-2,707	-80	26,977	45,606	-28.45%
YoY %	-81.55%	221.01%	480.72%	-3,283.75%	-100.30%	-40.85%	-	-
Horiz. %	13.39%	72.54%	22.60%	-5.94%	-0.18%	59.15%	100.00%	-
Tax	-4,859	-12,729	-3,699	-2,909	-1,670	-2,510	-15,413	-17.48%
YoY %	61.83%	-244.12%	-27.16%	-74.19%	33.47%	83.72%	-	-
Horiz. %	31.53%	82.59%	24.00%	18.87%	10.84%	16.28%	100.00%	-
NP	1,246	20,354	6,607	-5,616	-1,750	24,467	30,193	-41.18%
YoY %	-93.88%	208.07%	217.65%	-220.91%	-107.15%	-18.96%	-	-
Horiz. %	4.13%	67.41%	21.88%	-18.60%	-5.80%	81.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,018	19,608	7,655	-4,923	-1,357	24,597	30,419	-36.34%
YoY %	-89.71%	156.15%	255.49%	-262.79%	-105.52%	-19.14%	-	-
Horiz. %	6.63%	64.46%	25.17%	-16.18%	-4.46%	80.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	79.59%	38.48%	35.89%	-	-	9.30%	33.80%	-
YoY %	106.83%	7.22%	0.00%	-	-	-72.49%	-	-
Horiz. %	235.47%	113.85%	106.18%	-	-	27.51%	100.00%	-
Total Cost	102,711	167,903	77,447	56,149	85,290	153,728	116,082	-2.01%
YoY %	-38.83%	116.80%	37.93%	-34.17%	-44.52%	32.43%	-	-
Horiz. %	88.48%	144.64%	66.72%	48.37%	73.47%	132.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	418,073	417,163	387,373	380,330	393,937	393,689	415,206	0.11%
YoY %	0.22%	7.69%	1.85%	-3.45%	0.06%	-5.18%	-	-
Horiz. %	100.69%	100.47%	93.30%	91.60%	94.88%	94.82%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	-	-	-	-	1,103	3,751	7,437	-
YoY %	-	-	-	-	-70.59%	-49.56%	-	-
Horiz. %	-	-	-	-	14.83%	50.44%	100.00%	-
Div Payout %	-	-	-	-	0.00%	15.25%	24.45%	-
YoY %	-	-	-	-	0.00%	-37.63%	-	-
Horiz. %	-	-	-	-	0.00%	62.37%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	418,073	417,163	387,373	380,330	393,937	393,689	415,206	0.11%
YoY %	0.22%	7.69%	1.85%	-3.45%	0.06%	-5.18%	-	-
Horiz. %	100.69%	100.47%	93.30%	91.60%	94.88%	94.82%	100.00%	-
NOSH	258,129	258,129	234,830	234,830	238,750	234,338	149,354	9.53%
YoY %	0.00%	9.92%	0.00%	-1.64%	1.88%	56.90%	-	-
Horiz. %	172.83%	172.83%	157.23%	157.23%	159.86%	156.90%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	1.20%	10.81%	7.86%	-11.11%	-2.09%	13.73%	20.64%	-
YoY %	-88.90%	37.53%	170.75%	-431.58%	-115.22%	-33.48%	-	-
Horiz. %	5.81%	52.37%	38.08%	-53.83%	-10.13%	66.52%	100.00%	-
ROE	0.48%	4.70%	1.98%	-1.29%	-0.34%	6.25%	7.33%	-
YoY %	-89.79%	137.37%	253.49%	-279.41%	-105.44%	-14.73%	-	-
Horiz. %	6.55%	64.12%	27.01%	-17.60%	-4.64%	85.27%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	40.28	74.01	35.80	21.52	34.99	76.04	97.94	-13.75%
YoY %	-45.57%	106.73%	66.36%	-38.50%	-53.98%	-22.36%	-	-
Horiz. %	41.13%	75.57%	36.55%	21.97%	35.73%	77.64%	100.00%	-
EPS	0.78	7.71	3.26	-2.10	-0.57	10.50	20.37	-41.91%
YoY %	-89.88%	136.50%	255.24%	-268.42%	-105.43%	-48.45%	-	-
Horiz. %	3.83%	37.85%	16.00%	-10.31%	-2.80%	51.55%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.46	1.60	4.98	-
YoY %	0.00%	0.00%	0.00%	0.00%	-71.25%	-67.87%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	9.24%	32.13%	100.00%	-
NAPS	1.62	1.64	1.65	1.62	1.65	1.68	2.78	-8.59%
YoY %	-1.22%	-0.61%	1.85%	-1.82%	-1.79%	-39.57%	-	-
Horiz. %	58.27%	58.99%	59.35%	58.27%	59.35%	60.43%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 234,830
RPS	39.52	71.57	31.95	19.21	31.76	67.74	55.61	-5.52%
YoY %	-44.78%	124.01%	66.32%	-39.52%	-53.11%	21.81%	-	-
Horiz. %	71.07%	128.70%	57.45%	34.54%	57.11%	121.81%	100.00%	-
EPS	0.77	7.45	2.91	-1.87	-0.52	9.35	11.56	-36.30%
YoY %	-89.66%	156.01%	255.61%	-259.62%	-105.56%	-19.12%	-	-
Horiz. %	6.66%	64.45%	25.17%	-16.18%	-4.50%	80.88%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.42	1.43	2.83	-
YoY %	0.00%	0.00%	0.00%	0.00%	-70.63%	-49.47%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	14.84%	50.53%	100.00%	-
NAPS	1.5894	1.5859	1.4727	1.4459	1.4976	1.4967	1.5785	0.11%
YoY %	0.22%	7.69%	1.85%	-3.45%	0.06%	-5.18%	-	-
Horiz. %	100.69%	100.47%	93.30%	91.60%	94.87%	94.82%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	0.35	0.42	0.57	0.68	0.695	0.78	2.19	-
P/RPS	0.87	0.57	1.59	3.16	1.99	1.03	2.24	-14.57%
YoY %	52.63%	-64.15%	-49.68%	58.79%	93.20%	-54.02%	-	-
Horiz. %	38.84%	25.45%	70.98%	141.07%	88.84%	45.98%	100.00%	-
P/EPS	44.76	5.45	17.48	-32.43	-122.28	7.43	10.75	26.80%
YoY %	721.28%	-68.82%	153.90%	73.48%	-1,745.76%	-30.88%	-	-
Horiz. %	416.37%	50.70%	162.60%	-301.67%	-1,137.49%	69.12%	100.00%	-
EY	2.23	18.35	5.72	-3.08	-0.82	13.46	9.30	-21.16%
YoY %	-87.85%	220.80%	285.71%	-275.61%	-106.09%	44.73%	-	-
Horiz. %	23.98%	197.31%	61.51%	-33.12%	-8.82%	144.73%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.67	2.05	2.27	-
YoY %	0.00%	0.00%	0.00%	0.00%	-67.32%	-9.69%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	29.52%	90.31%	100.00%	-
P/NAPS	0.22	0.26	0.35	0.42	0.42	0.46	0.79	-19.17%
YoY %	-15.38%	-25.71%	-16.67%	0.00%	-8.70%	-41.77%	-	-
Horiz. %	27.85%	32.91%	44.30%	53.16%	53.16%	58.23%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	27/11/20	25/11/19	27/11/18	30/11/17	24/11/16	24/11/15	21/11/14	-
Price	0.35	0.38	0.495	0.635	0.68	0.795	1.26	-
P/RPS	0.87	0.51	1.38	2.95	1.94	1.05	1.29	-6.34%
YoY %	70.59%	-63.04%	-53.22%	52.06%	84.76%	-18.60%	-	-
Horiz. %	67.44%	39.53%	106.98%	228.68%	150.39%	81.40%	100.00%	-
P/EPS	44.76	4.93	15.18	-30.28	-119.64	7.57	6.19	39.01%
YoY %	807.91%	-67.52%	150.13%	74.69%	-1,680.45%	22.29%	-	-
Horiz. %	723.10%	79.64%	245.23%	-489.18%	-1,932.79%	122.29%	100.00%	-
EY	2.23	20.29	6.59	-3.30	-0.84	13.20	16.16	-28.09%
YoY %	-89.01%	207.89%	299.70%	-292.86%	-106.36%	-18.32%	-	-
Horiz. %	13.80%	125.56%	40.78%	-20.42%	-5.20%	81.68%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.68	2.01	3.95	-
YoY %	0.00%	0.00%	0.00%	0.00%	-66.17%	-49.11%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	17.22%	50.89%	100.00%	-
P/NAPS	0.22	0.23	0.30	0.39	0.41	0.47	0.45	-11.23%
YoY %	-4.35%	-23.33%	-23.08%	-4.88%	-12.77%	4.44%	-	-
Horiz. %	48.89%	51.11%	66.67%	86.67%	91.11%	104.44%	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