[SBCCORP] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 206.56%
YoY- 53328.31%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 99,141 169,633 134,409 31,414 71,557 172,092 118,146 -2.87%
PBT 11,141 29,600 20,617 3,754 2,757 26,884 25,160 -12.68%
Tax -5,585 -10,161 -6,273 -1,689 -3,419 -9,220 -7,217 -4.17%
NP 5,556 19,438 14,344 2,065 -662 17,664 17,942 -17.73%
-
NP to SH 6,096 20,492 12,866 2,838 -5 17,752 18,105 -16.57%
-
Tax Rate 50.13% 34.33% 30.43% 44.99% 124.01% 34.30% 28.68% -
Total Cost 93,585 150,194 120,065 29,349 72,219 154,428 100,204 -1.13%
-
Net Worth 420,654 418,073 405,061 385,025 385,025 387,444 150,667 18.64%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 420,654 418,073 405,061 385,025 385,025 387,444 150,667 18.64%
NOSH 258,129 258,129 258,129 234,830 234,830 234,814 94,759 18.15%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 5.60% 11.46% 10.67% 6.57% -0.93% 10.26% 15.19% -
ROE 1.45% 4.90% 3.18% 0.74% 0.00% 4.58% 12.02% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 38.42 65.73 56.74 13.38 30.48 73.29 124.68 -17.80%
EPS 2.36 7.95 5.43 1.21 0.00 7.56 19.11 -29.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.62 1.71 1.64 1.64 1.65 1.59 0.41%
Adjusted Per Share Value based on latest NOSH - 234,830
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 38.41 65.72 52.07 12.17 27.72 66.67 45.77 -2.87%
EPS 2.36 7.94 4.98 1.10 0.00 6.88 7.01 -16.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6296 1.6196 1.5692 1.4916 1.4916 1.501 0.5837 18.64%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.44 0.435 0.48 0.555 0.67 0.775 0.90 -
P/RPS 1.15 0.66 0.85 4.15 2.20 1.06 0.72 8.10%
P/EPS 18.63 5.48 8.84 45.90 -29,495.06 10.25 4.71 25.73%
EY 5.37 18.25 11.32 2.18 0.00 9.75 21.23 -20.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.28 0.34 0.41 0.47 0.57 -11.69%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 10/03/21 24/02/20 26/02/19 22/02/18 27/02/17 19/02/16 12/02/15 -
Price 0.40 0.40 0.51 0.505 0.705 0.735 0.98 -
P/RPS 1.04 0.61 0.90 3.77 2.31 1.00 0.79 4.68%
P/EPS 16.93 5.04 9.39 41.77 -31,035.85 9.72 5.13 21.99%
EY 5.91 19.85 10.65 2.39 0.00 10.29 19.50 -18.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.30 0.31 0.43 0.45 0.62 -14.03%

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