[SBCCORP] YoY TTM Result on 31-Dec-2019 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -4.1%
YoY- 92.86%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 75,975 67,486 117,345 170,056 125,208 37,173 75,336 0.14%
PBT 15,210 7,005 3,222 28,845 16,614 535 807 63.09%
Tax -5,054 -4,755 -4,969 -11,121 -6,117 -2,106 -974 31.56%
NP 10,156 2,250 -1,747 17,724 10,497 -1,571 -167 -
-
NP to SH 9,945 3,315 -1,070 18,804 9,750 -819 356 74.14%
-
Tax Rate 33.23% 67.88% 154.22% 38.55% 36.82% 393.64% 120.69% -
Total Cost 65,819 65,236 119,092 152,332 114,711 38,744 75,503 -2.26%
-
Net Worth 420,654 423,235 420,654 418,073 405,061 385,025 385,025 1.48%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - 1,103 -
Div Payout % - - - - - - 310.11% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 420,654 423,235 420,654 418,073 405,061 385,025 385,025 1.48%
NOSH 258,129 258,129 258,129 258,129 258,129 234,830 234,830 1.58%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 13.37% 3.33% -1.49% 10.42% 8.38% -4.23% -0.22% -
ROE 2.36% 0.78% -0.25% 4.50% 2.41% -0.21% 0.09% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 29.44 26.15 45.47 65.90 52.86 15.83 32.09 -1.42%
EPS 3.85 1.28 -0.41 7.29 4.12 -0.35 0.15 71.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.47 -
NAPS 1.63 1.64 1.63 1.62 1.71 1.64 1.64 -0.10%
Adjusted Per Share Value based on latest NOSH - 258,129
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 29.43 26.14 45.46 65.88 48.51 14.40 29.19 0.13%
EPS 3.85 1.28 -0.41 7.28 3.78 -0.32 0.14 73.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.43 -
NAPS 1.6296 1.6396 1.6296 1.6196 1.5692 1.4916 1.4916 1.48%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.365 0.395 0.44 0.435 0.48 0.555 0.67 -
P/RPS 1.24 1.51 0.97 0.66 0.91 3.51 2.09 -8.32%
P/EPS 9.47 30.75 -106.12 5.97 11.66 -159.09 441.85 -47.28%
EY 10.56 3.25 -0.94 16.75 8.58 -0.63 0.23 89.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.70 -
P/NAPS 0.22 0.24 0.27 0.27 0.28 0.34 0.41 -9.85%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 10/03/21 24/02/20 26/02/19 22/02/18 27/02/17 -
Price 0.365 0.41 0.40 0.40 0.51 0.505 0.705 -
P/RPS 1.24 1.57 0.88 0.61 0.96 3.19 2.20 -9.10%
P/EPS 9.47 31.92 -96.47 5.49 12.39 -144.76 464.93 -47.72%
EY 10.56 3.13 -1.04 18.22 8.07 -0.69 0.22 90.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.67 -
P/NAPS 0.22 0.25 0.25 0.25 0.30 0.31 0.43 -10.56%

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