[SBCCORP] YoY Annualized Quarter Result on 30-Jun-2017 [#1]

Stock

[SBCCORP] SBC CORPORATION BHD

Announcement Date

21-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

30-Jun-2017 [#1]

Profit Trend

QoQ- 73.84%

YoY- -401.52%

Quarter Report

SBCCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annualized Quarter Result
Revenue	20,636	215,148	70,676	53,044	80,500	226,172	195,892	-31.25%
YoY %	-90.41%	204.41%	33.24%	-34.11%	-64.41%	15.46%	-	-
Horiz. %	10.53%	109.83%	36.08%	27.08%	41.09%	115.46%	100.00%	-
PBT	-5,444	2,736	-9,860	8	1,512	51,704	53,016	-
YoY %	-298.98%	127.75%	-123,350.00%	-99.47%	-97.08%	-2.47%	-	-
Horiz. %	-10.27%	5.16%	-18.60%	0.02%	2.85%	97.53%	100.00%	-
Tax	-1,732	-5,124	1,776	-1,536	-1,528	-11,968	-22,244	-34.62%
YoY %	66.20%	-388.51%	215.62%	-0.52%	87.23%	46.20%	-	-
Horiz. %	7.79%	23.04%	-7.98%	6.91%	6.87%	53.80%	100.00%	-
NP	-7,176	-2,388	-8,084	-1,528	-16	39,736	30,772	-
YoY %	-200.50%	70.46%	-429.06%	-9,450.00%	-100.04%	29.13%	-	-
Horiz. %	-23.32%	-7.76%	-26.27%	-4.97%	-0.05%	129.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-6,596	-1,212	-7,160	-796	264	39,996	30,888	-
YoY %	-444.22%	83.07%	-799.50%	-401.52%	-99.34%	29.49%	-	-
Horiz. %	-21.35%	-3.92%	-23.18%	-2.58%	0.85%	129.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	187.28%	-	19,200.00%	101.06%	23.15%	41.96%	-
YoY %	-	0.00%	-	18,898.61%	336.54%	-44.83%	-	-
Horiz. %	-	446.33%	-	45,757.86%	240.85%	55.17%	100.00%	-
Total Cost	27,812	217,536	78,760	54,572	80,516	186,436	165,120	-25.66%
YoY %	-87.21%	176.20%	44.32%	-32.22%	-56.81%	12.91%	-	-
Horiz. %	16.84%	131.74%	47.70%	33.05%	48.76%	112.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	397,592	407,532	382,678	382,678	363,000	387,285	378,582	0.81%
YoY %	-2.44%	6.49%	0.00%	5.42%	-6.27%	2.30%	-	-
Horiz. %	105.02%	107.65%	101.08%	101.08%	95.88%	102.30%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	397,592	407,532	382,678	382,678	363,000	387,285	378,582	0.81%
YoY %	-2.44%	6.49%	0.00%	5.42%	-6.27%	2.30%	-	-
Horiz. %	105.02%	107.65%	101.08%	101.08%	95.88%	102.30%	100.00%	-
NOSH	258,129	258,129	234,830	234,830	220,000	234,718	136,672	11.16%
YoY %	0.00%	9.92%	0.00%	6.74%	-6.27%	71.74%	-	-
Horiz. %	188.87%	188.87%	171.82%	171.82%	160.97%	171.74%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	-34.77%	-1.11%	-11.44%	-2.88%	-0.02%	17.57%	15.71%	-
YoY %	-3,032.43%	90.30%	-297.22%	-14,300.00%	-100.11%	11.84%	-	-
Horiz. %	-221.32%	-7.07%	-72.82%	-18.33%	-0.13%	111.84%	100.00%	-
ROE	-1.66%	-0.30%	-1.87%	-0.21%	0.07%	10.33%	8.16%	-
YoY %	-453.33%	83.96%	-790.48%	-400.00%	-99.32%	26.59%	-	-
Horiz. %	-20.34%	-3.68%	-22.92%	-2.57%	0.86%	126.59%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	8.30	86.58	30.10	22.59	36.59	96.36	143.33	-37.77%
YoY %	-90.41%	187.64%	33.24%	-38.26%	-62.03%	-32.77%	-	-
Horiz. %	5.79%	60.41%	21.00%	15.76%	25.53%	67.23%	100.00%	-
EPS	-2.56	-0.48	-3.04	-0.32	0.12	17.04	22.60	-
YoY %	-433.33%	84.21%	-850.00%	-366.67%	-99.30%	-24.60%	-	-
Horiz. %	-11.33%	-2.12%	-13.45%	-1.42%	0.53%	75.40%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.60	1.64	1.63	1.63	1.65	1.65	2.77	-8.73%
YoY %	-2.44%	0.61%	0.00%	-1.21%	0.00%	-40.43%	-	-
Horiz. %	57.76%	59.21%	58.84%	58.84%	59.57%	59.57%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 234,830
RPS	7.85	81.79	26.87	20.17	30.60	85.98	74.47	-31.24%
YoY %	-90.40%	204.39%	33.22%	-34.08%	-64.41%	15.46%	-	-
Horiz. %	10.54%	109.83%	36.08%	27.08%	41.09%	115.46%	100.00%	-
EPS	-2.51	-0.46	-2.72	-0.30	0.10	15.21	11.74	-
YoY %	-445.65%	83.09%	-806.67%	-400.00%	-99.34%	29.56%	-	-
Horiz. %	-21.38%	-3.92%	-23.17%	-2.56%	0.85%	129.56%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.5115	1.5493	1.4548	1.4548	1.38	1.4723	1.4392	0.81%
YoY %	-2.44%	6.50%	0.00%	5.42%	-6.27%	2.30%	-	-
Horiz. %	105.02%	107.65%	101.08%	101.08%	95.89%	102.30%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.37	0.45	0.50	0.715	0.70	0.90	2.20	-
P/RPS	4.46	0.52	1.66	3.16	1.91	0.93	1.53	19.50%
YoY %	757.69%	-68.67%	-47.47%	65.45%	105.38%	-39.22%	-	-
Horiz. %	291.50%	33.99%	108.50%	206.54%	124.84%	60.78%	100.00%	-
P/EPS	-13.94	-92.26	-16.39	-210.88	583.33	5.28	9.73	-
YoY %	84.89%	-462.90%	92.23%	-136.15%	10,947.92%	-45.73%	-	-
Horiz. %	-143.27%	-948.20%	-168.45%	-2,167.32%	5,995.17%	54.27%	100.00%	-
EY	-7.17	-1.08	-6.10	-0.47	0.17	18.93	10.27	-
YoY %	-563.89%	82.30%	-1,197.87%	-376.47%	-99.10%	84.32%	-	-
Horiz. %	-69.81%	-10.52%	-59.40%	-4.58%	1.66%	184.32%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.23	0.27	0.31	0.44	0.42	0.55	0.79	-18.57%
YoY %	-14.81%	-12.90%	-29.55%	4.76%	-23.64%	-30.38%	-	-
Horiz. %	29.11%	34.18%	39.24%	55.70%	53.16%	69.62%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	27/08/20	28/08/19	30/08/18	21/08/17	26/08/16	25/08/15	26/08/14	-
Price	0.36	0.48	0.54	0.685	0.71	0.665	2.14	-
P/RPS	4.34	0.55	1.79	3.03	1.94	0.69	1.49	19.48%
YoY %	689.09%	-69.27%	-40.92%	56.19%	181.16%	-53.69%	-	-
Horiz. %	291.28%	36.91%	120.13%	203.36%	130.20%	46.31%	100.00%	-
P/EPS	-13.56	-98.41	-17.71	-202.03	591.67	3.90	9.47	-
YoY %	86.22%	-455.67%	91.23%	-134.15%	15,071.03%	-58.82%	-	-
Horiz. %	-143.19%	-1,039.18%	-187.01%	-2,133.37%	6,247.84%	41.18%	100.00%	-
EY	-7.37	-1.02	-5.65	-0.49	0.17	25.62	10.56	-
YoY %	-622.55%	81.95%	-1,053.06%	-388.24%	-99.34%	142.61%	-	-
Horiz. %	-69.79%	-9.66%	-53.50%	-4.64%	1.61%	242.61%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.23	0.29	0.33	0.42	0.43	0.40	0.77	-18.22%
YoY %	-20.69%	-12.12%	-21.43%	-2.33%	7.50%	-48.05%	-	-
Horiz. %	29.87%	37.66%	42.86%	54.55%	55.84%	51.95%	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