[SKBSHUT] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 2.45%
YoY- 207.53%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 112,136 103,558 103,388 88,020 74,490 66,633 67,492 40.41%
PBT 18,363 16,742 15,152 10,952 12,291 8,693 5,588 121.51%
Tax -3,368 -3,348 -1,298 -1,060 -2,695 -1,430 -890 143.43%
NP 14,995 13,394 13,854 9,892 9,596 7,262 4,698 117.24%
-
NP to SH 14,911 13,330 13,788 9,804 9,570 7,254 4,700 116.36%
-
Tax Rate 18.34% 20.00% 8.57% 9.68% 21.93% 16.45% 15.93% -
Total Cost 97,141 90,164 89,534 78,128 64,894 59,370 62,794 33.86%
-
Net Worth 116,159 110,879 106,920 102,959 100,319 96,360 93,279 15.79%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 116,159 110,879 106,920 102,959 100,319 96,360 93,279 15.79%
NOSH 132,000 132,000 132,000 132,000 132,000 132,000 44,000 108.42%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 13.37% 12.93% 13.40% 11.24% 12.88% 10.90% 6.96% -
ROE 12.84% 12.02% 12.90% 9.52% 9.54% 7.53% 5.04% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 84.95 78.45 78.32 66.68 56.43 50.48 153.39 -32.63%
EPS 11.36 10.15 10.50 7.48 7.27 5.51 10.68 4.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.84 0.81 0.78 0.76 0.73 2.12 -44.44%
Adjusted Per Share Value based on latest NOSH - 132,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 79.77 73.67 73.55 62.61 52.99 47.40 48.01 40.41%
EPS 10.61 9.48 9.81 6.97 6.81 5.16 3.34 116.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8263 0.7888 0.7606 0.7324 0.7136 0.6855 0.6636 15.78%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.35 0.37 0.38 0.345 0.325 0.43 2.01 -
P/RPS 0.41 0.47 0.49 0.52 0.58 0.85 1.31 -54.00%
P/EPS 3.10 3.66 3.64 4.65 4.48 7.82 18.82 -70.05%
EY 32.27 27.29 27.49 21.53 22.31 12.78 5.31 234.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.47 0.44 0.43 0.59 0.95 -43.91%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 28/02/23 25/11/22 29/08/22 31/05/22 25/02/22 -
Price 0.38 0.34 0.36 0.385 0.32 0.355 0.345 -
P/RPS 0.45 0.43 0.46 0.58 0.57 0.70 0.22 61.34%
P/EPS 3.36 3.37 3.45 5.18 4.41 6.46 3.23 2.67%
EY 29.73 29.70 29.02 19.29 22.66 15.48 30.96 -2.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.44 0.49 0.42 0.49 0.16 93.65%

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