[SBCCORP] YoY TTM Result on 31-Dec-2014 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -15.01%
YoY- -26.25%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 37,173 75,336 189,791 114,805 159,698 131,453 124,799 -18.26%
PBT 535 807 25,264 33,093 50,147 34,467 25,714 -47.52%
Tax -2,106 -974 -7,140 -7,442 -15,109 -10,720 -7,841 -19.65%
NP -1,571 -167 18,124 25,651 35,038 23,747 17,873 -
-
NP to SH -819 356 18,238 25,853 35,053 23,874 17,873 -
-
Tax Rate 393.64% 120.69% 28.26% 22.49% 30.13% 31.10% 30.49% -
Total Cost 38,744 75,503 171,667 89,154 124,660 107,706 106,926 -15.55%
-
Net Worth 385,025 385,025 388,739 150,823 358,423 277,182 256,155 7.02%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - 1,103 3,751 7,437 3,294 2,883 2,063 -
Div Payout % - 310.11% 20.57% 28.77% 9.40% 12.08% 11.55% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 385,025 385,025 388,739 150,823 358,423 277,182 256,155 7.02%
NOSH 234,830 234,830 235,600 94,857 92,139 82,249 82,365 19.06%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -4.23% -0.22% 9.55% 22.34% 21.94% 18.07% 14.32% -
ROE -0.21% 0.09% 4.69% 17.14% 9.78% 8.61% 6.98% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 15.83 32.09 80.56 121.03 173.32 159.82 151.52 -31.34%
EPS -0.35 0.15 7.74 27.25 38.04 29.03 21.70 -
DPS 0.00 0.47 1.60 7.84 3.58 3.50 2.50 -
NAPS 1.64 1.64 1.65 1.59 3.89 3.37 3.11 -10.10%
Adjusted Per Share Value based on latest NOSH - 94,857
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 14.40 29.19 73.53 44.48 61.87 50.93 48.35 -18.26%
EPS -0.32 0.14 7.07 10.02 13.58 9.25 6.92 -
DPS 0.00 0.43 1.45 2.88 1.28 1.12 0.80 -
NAPS 1.4916 1.4916 1.506 0.5843 1.3885 1.0738 0.9924 7.02%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.555 0.67 0.775 0.90 1.20 1.03 0.87 -
P/RPS 3.51 2.09 0.96 0.74 0.69 0.64 0.57 35.34%
P/EPS -159.09 441.85 10.01 3.30 3.15 3.55 4.01 -
EY -0.63 0.23 9.99 30.28 31.70 28.18 24.94 -
DY 0.00 0.70 2.06 8.71 2.98 3.40 2.87 -
P/NAPS 0.34 0.41 0.47 0.57 0.31 0.31 0.28 3.28%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 27/02/17 19/02/16 12/02/15 18/02/14 05/02/13 14/02/12 -
Price 0.505 0.705 0.735 0.98 1.49 1.08 1.02 -
P/RPS 3.19 2.20 0.91 0.81 0.86 0.68 0.67 29.67%
P/EPS -144.76 464.93 9.49 3.60 3.92 3.72 4.70 -
EY -0.69 0.22 10.53 27.81 25.53 26.88 21.27 -
DY 0.00 0.67 2.18 8.00 2.40 3.24 2.45 -
P/NAPS 0.31 0.43 0.45 0.62 0.38 0.32 0.33 -1.03%

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