[SKBSHUT] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 7.92%
YoY- -76.0%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 45,516 48,609 46,597 50,164 51,516 65,043 64,894 -21.04%
PBT 1,568 900 42 1,372 1,300 3,602 5,640 -57.36%
Tax -160 -338 -139 -146 -164 -1,093 -618 -59.34%
NP 1,408 562 -97 1,226 1,136 2,509 5,021 -57.12%
-
NP to SH 1,408 562 -97 1,226 1,136 2,509 5,021 -57.12%
-
Tax Rate 10.20% 37.56% 330.95% 10.64% 12.62% 30.34% 10.96% -
Total Cost 44,108 48,047 46,694 48,938 50,380 62,534 59,873 -18.41%
-
Net Worth 69,600 68,954 69,755 70,515 70,000 70,027 71,237 -1.53%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - 1,200 - -
Div Payout % - - - - - 47.85% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 69,600 68,954 69,755 70,515 70,000 70,027 71,237 -1.53%
NOSH 40,000 39,858 40,555 40,065 40,000 40,015 40,021 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.09% 1.16% -0.21% 2.44% 2.21% 3.86% 7.74% -
ROE 2.02% 0.82% -0.14% 1.74% 1.62% 3.58% 7.05% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 113.79 121.95 114.90 125.21 128.79 162.54 162.15 -21.01%
EPS 3.52 1.41 -0.24 3.06 2.84 6.27 12.55 -57.11%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.74 1.73 1.72 1.76 1.75 1.75 1.78 -1.50%
Adjusted Per Share Value based on latest NOSH - 39,759
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.38 34.58 33.15 35.68 36.65 46.27 46.16 -21.03%
EPS 1.00 0.40 -0.07 0.87 0.81 1.78 3.57 -57.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.85 0.00 -
NAPS 0.4951 0.4905 0.4962 0.5016 0.498 0.4982 0.5068 -1.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.45 0.51 0.68 0.72 0.75 0.35 0.40 -
P/RPS 0.40 0.42 0.59 0.58 0.58 0.22 0.25 36.75%
P/EPS 12.78 36.17 -283.33 23.53 26.41 5.58 3.19 152.03%
EY 7.82 2.76 -0.35 4.25 3.79 17.91 31.37 -60.35%
DY 0.00 0.00 0.00 0.00 0.00 8.57 0.00 -
P/NAPS 0.26 0.29 0.40 0.41 0.43 0.20 0.22 11.76%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 30/08/10 27/05/10 24/02/10 26/11/09 28/08/09 28/05/09 -
Price 0.46 0.42 0.70 0.76 0.75 0.36 0.37 -
P/RPS 0.40 0.34 0.61 0.61 0.58 0.22 0.23 44.56%
P/EPS 13.07 29.79 -291.67 24.84 26.41 5.74 2.95 169.51%
EY 7.65 3.36 -0.34 4.03 3.79 17.42 33.91 -62.90%
DY 0.00 0.00 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 0.26 0.24 0.41 0.43 0.43 0.21 0.21 15.28%

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