[SKBSHUT] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -0.87%
YoY- 34.73%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 61,340 64,407 65,858 72,260 69,712 66,558 75,160 -12.65%
PBT 4,120 5,690 5,273 5,924 5,900 24 3,620 8.99%
Tax -948 -666 -921 -920 -884 -983 -1,024 -5.00%
NP 3,172 5,024 4,352 5,004 5,016 -959 2,596 14.27%
-
NP to SH 3,188 5,020 4,352 5,020 5,064 -962 2,596 14.66%
-
Tax Rate 23.01% 11.70% 17.47% 15.53% 14.98% 4,095.83% 28.29% -
Total Cost 58,168 59,383 61,506 67,256 64,696 67,517 72,564 -13.69%
-
Net Worth 91,959 82,890 84,799 84,399 82,799 84,799 84,799 5.54%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 91,959 82,890 84,799 84,399 82,799 84,799 84,799 5.54%
NOSH 44,000 40,000 40,000 40,000 40,000 40,000 40,000 6.55%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.17% 7.80% 6.61% 6.92% 7.20% -1.44% 3.45% -
ROE 3.47% 6.06% 5.13% 5.95% 6.12% -1.13% 3.06% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 139.41 160.84 164.65 180.65 174.28 166.40 187.90 -18.02%
EPS 7.20 12.56 10.88 12.52 12.56 -2.40 6.49 7.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 2.07 2.12 2.11 2.07 2.12 2.12 -0.94%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 43.64 45.82 46.85 51.40 49.59 47.35 53.47 -12.65%
EPS 2.27 3.57 3.10 3.57 3.60 -0.68 1.85 14.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6542 0.5897 0.6032 0.6004 0.589 0.6032 0.6032 5.55%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.77 1.15 0.795 0.60 0.51 0.42 0.39 -
P/RPS 1.27 0.71 0.48 0.33 0.29 0.25 0.21 231.57%
P/EPS 24.43 9.17 7.31 4.78 4.03 -17.46 6.01 154.48%
EY 4.09 10.90 13.69 20.92 24.82 -5.73 16.64 -60.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.56 0.38 0.28 0.25 0.20 0.18 181.20%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 29/09/21 31/05/21 25/02/21 27/11/20 27/08/20 16/06/20 -
Price 2.09 1.75 1.10 0.91 0.55 0.45 0.40 -
P/RPS 1.50 1.09 0.67 0.50 0.32 0.27 0.21 270.44%
P/EPS 28.85 13.96 10.11 7.25 4.34 -18.71 6.16 179.66%
EY 3.47 7.16 9.89 13.79 23.02 -5.34 16.23 -64.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.85 0.52 0.43 0.27 0.21 0.19 202.26%

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