[SBCCORP] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 196.93%
YoY- 409.81%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 106,863 118,569 116,074 67,486 62,060 66,102 65,605 38.39%
PBT 26,599 27,229 21,343 7,005 -1,677 61 6,410 158.00%
Tax -9,218 -9,572 -7,910 -4,755 -2,721 -2,961 -4,070 72.37%
NP 17,381 17,657 13,433 2,250 -4,398 -2,900 2,340 280.22%
-
NP to SH 17,857 18,351 14,136 3,315 -3,420 -2,161 2,887 236.58%
-
Tax Rate 34.66% 35.15% 37.06% 67.88% - 4,854.10% 63.49% -
Total Cost 89,482 100,912 102,641 65,236 66,458 69,002 63,265 25.97%
-
Net Worth 420,654 418,073 433,557 423,235 415,492 410,331 418,073 0.41%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 420,654 418,073 433,557 423,235 415,492 410,331 418,073 0.41%
NOSH 258,129 258,129 258,129 258,129 258,129 258,129 258,129 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 16.26% 14.89% 11.57% 3.33% -7.09% -4.39% 3.57% -
ROE 4.25% 4.39% 3.26% 0.78% -0.82% -0.53% 0.69% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 41.41 45.94 44.98 26.15 24.05 25.61 25.42 38.40%
EPS 6.92 7.11 5.48 1.28 -1.33 -0.84 1.12 236.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.62 1.68 1.64 1.61 1.59 1.62 0.41%
Adjusted Per Share Value based on latest NOSH - 258,129
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 40.63 45.08 44.13 25.66 23.59 25.13 24.94 38.41%
EPS 6.79 6.98 5.37 1.26 -1.30 -0.82 1.10 236.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5992 1.5894 1.6482 1.609 1.5796 1.5599 1.5894 0.41%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.355 0.415 0.395 0.395 0.395 0.395 0.395 -
P/RPS 0.86 0.90 0.88 1.51 1.64 1.54 1.55 -32.45%
P/EPS 5.13 5.84 7.21 30.75 -29.81 -47.17 35.31 -72.33%
EY 19.49 17.13 13.87 3.25 -3.35 -2.12 2.83 261.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.26 0.24 0.24 0.25 0.25 0.24 -5.63%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 31/05/22 25/02/22 29/11/21 23/09/21 25/06/21 -
Price 0.355 0.38 0.41 0.41 0.37 0.41 0.395 -
P/RPS 0.86 0.83 0.91 1.57 1.54 1.60 1.55 -32.45%
P/EPS 5.13 5.34 7.49 31.92 -27.92 -48.96 35.31 -72.33%
EY 19.49 18.71 13.36 3.13 -3.58 -2.04 2.83 261.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.24 0.25 0.23 0.26 0.24 -5.63%

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