[SKBSHUT] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock

[SKBSHUT] SKB SHUTTERS CORPORATION BHD

Announcement Date

26-Nov-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Sep-2010 [#1]

Profit Trend

QoQ- -37.37%

YoY- 23.94%

Quarter Report

SKBSHUT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Cumulative Result
Revenue	51,740	36,378	26,088	11,379	48,609	34,948	25,082	62.26%
YoY %	42.23%	39.44%	129.26%	-76.59%	39.09%	39.33%	-	-
Horiz. %	206.28%	145.04%	104.01%	45.37%	193.80%	139.33%	100.00%	-
PBT	1,844	1,195	1,169	392	900	32	686	93.67%
YoY %	54.31%	2.22%	198.21%	-56.44%	2,712.50%	-95.34%	-	-
Horiz. %	268.80%	174.20%	170.41%	57.14%	131.20%	4.66%	100.00%	-
Tax	-834	-418	-293	-40	-338	-105	-73	409.52%
YoY %	-99.52%	-42.66%	-632.50%	88.17%	-221.90%	-43.84%	-	-
Horiz. %	1,142.47%	572.60%	401.37%	54.79%	463.01%	143.84%	100.00%	-
NP	1,010	777	876	352	562	-73	613	39.62%
YoY %	29.99%	-11.30%	148.86%	-37.37%	869.86%	-111.91%	-	-
Horiz. %	164.76%	126.75%	142.90%	57.42%	91.68%	-11.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,010	777	876	352	562	-73	613	39.62%
YoY %	29.99%	-11.30%	148.86%	-37.37%	869.86%	-111.91%	-	-
Horiz. %	164.76%	126.75%	142.90%	57.42%	91.68%	-11.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.23%	34.98%	25.06%	10.20%	37.56%	328.12%	10.64%	-
YoY %	29.30%	39.58%	145.69%	-72.84%	-88.55%	2,983.83%	-	-
Horiz. %	425.09%	328.76%	235.53%	95.86%	353.01%	3,083.83%	100.00%	-
Total Cost	50,730	35,601	25,212	11,027	48,047	35,021	24,469	62.80%
YoY %	42.50%	41.21%	128.64%	-77.05%	37.19%	43.12%	-	-
Horiz. %	207.32%	145.49%	103.04%	45.07%	196.36%	143.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	70,260	70,090	69,999	69,600	68,954	69,755	70,515	-0.24%
YoY %	0.24%	0.13%	0.57%	0.94%	-1.15%	-1.08%	-	-
Horiz. %	99.64%	99.40%	99.27%	98.70%	97.79%	98.92%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	70,260	70,090	69,999	69,600	68,954	69,755	70,515	-0.24%
YoY %	0.24%	0.13%	0.57%	0.94%	-1.15%	-1.08%	-	-
Horiz. %	99.64%	99.40%	99.27%	98.70%	97.79%	98.92%	100.00%	-
NOSH	39,920	40,051	39,999	40,000	39,858	40,555	40,065	-0.24%
YoY %	-0.33%	0.13%	-0.00%	0.36%	-1.72%	1.22%	-	-
Horiz. %	99.64%	99.97%	99.84%	99.84%	99.48%	101.22%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	1.95%	2.14%	3.36%	3.09%	1.16%	-0.21%	2.44%	-
YoY %	-8.88%	-36.31%	8.74%	166.38%	652.38%	-108.61%	-	-
Horiz. %	79.92%	87.70%	137.70%	126.64%	47.54%	-8.61%	100.00%	-
ROE	1.44%	1.11%	1.25%	0.51%	0.82%	-0.10%	0.87%	-
YoY %	29.73%	-11.20%	145.10%	-37.80%	920.00%	-111.49%	-	-
Horiz. %	165.52%	127.59%	143.68%	58.62%	94.25%	-11.49%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	129.61	90.83	65.22	28.45	121.95	86.17	62.60	62.66%
YoY %	42.70%	39.27%	129.24%	-76.67%	41.52%	37.65%	-	-
Horiz. %	207.04%	145.10%	104.19%	45.45%	194.81%	137.65%	100.00%	-
EPS	2.53	1.94	2.19	0.88	1.41	-0.18	1.53	39.96%
YoY %	30.41%	-11.42%	148.86%	-37.59%	883.33%	-111.76%	-	-
Horiz. %	165.36%	126.80%	143.14%	57.52%	92.16%	-11.76%	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	1.76	1.75	1.75	1.74	1.73	1.72	1.76	0.00%
YoY %	0.57%	0.00%	0.57%	0.58%	0.58%	-2.27%	-	-
Horiz. %	100.00%	99.43%	99.43%	98.86%	98.30%	97.73%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 40,000
RPS	37.67	26.49	18.99	8.28	35.39	25.44	18.26	62.27%
YoY %	42.20%	39.49%	129.35%	-76.60%	39.11%	39.32%	-	-
Horiz. %	206.30%	145.07%	104.00%	45.35%	193.81%	139.32%	100.00%	-
EPS	0.74	0.57	0.64	0.26	0.41	-0.05	0.45	39.44%
YoY %	29.82%	-10.94%	146.15%	-36.59%	920.00%	-111.11%	-	-
Horiz. %	164.44%	126.67%	142.22%	57.78%	91.11%	-11.11%	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	0.5116	0.5103	0.5097	0.5067	0.502	0.5079	0.5134	-0.23%
YoY %	0.25%	0.12%	0.59%	0.94%	-1.16%	-1.07%	-	-
Horiz. %	99.65%	99.40%	99.28%	98.69%	97.78%	98.93%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	0.37	0.43	0.45	0.45	0.51	0.68	0.72	-
P/RPS	0.29	0.47	0.69	1.58	0.42	0.79	1.15	-60.18%
YoY %	-38.30%	-31.88%	-56.33%	276.19%	-46.84%	-31.30%	-	-
Horiz. %	25.22%	40.87%	60.00%	137.39%	36.52%	68.70%	100.00%	-
P/EPS	14.62	22.16	20.55	51.14	36.17	-377.78	47.06	-54.22%
YoY %	-34.03%	7.83%	-59.82%	41.39%	109.57%	-902.76%	-	-
Horiz. %	31.07%	47.09%	43.67%	108.67%	76.86%	-802.76%	100.00%	-
EY	6.84	4.51	4.87	1.96	2.76	-0.26	2.13	118.12%
YoY %	51.66%	-7.39%	148.47%	-28.99%	1,161.54%	-112.21%	-	-
Horiz. %	321.13%	211.74%	228.64%	92.02%	129.58%	-12.21%	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	0.21	0.25	0.26	0.26	0.29	0.40	0.41	-36.06%
YoY %	-16.00%	-3.85%	0.00%	-10.34%	-27.50%	-2.44%	-	-
Horiz. %	51.22%	60.98%	63.41%	63.41%	70.73%	97.56%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	26/08/11	27/05/11	24/02/11	26/11/10	30/08/10	27/05/10	24/02/10	-
Price	0.50	0.425	0.43	0.46	0.42	0.70	0.76	-
P/RPS	0.39	0.47	0.66	1.62	0.34	0.81	1.21	-53.08%
YoY %	-17.02%	-28.79%	-59.26%	376.47%	-58.02%	-33.06%	-	-
Horiz. %	32.23%	38.84%	54.55%	133.88%	28.10%	66.94%	100.00%	-
P/EPS	19.76	21.91	19.63	52.27	29.79	-388.89	49.67	-45.99%
YoY %	-9.81%	11.61%	-62.44%	75.46%	107.66%	-882.95%	-	-
Horiz. %	39.78%	44.11%	39.52%	105.23%	59.98%	-782.95%	100.00%	-
EY	5.06	4.56	5.09	1.91	3.36	-0.26	2.01	85.36%
YoY %	10.96%	-10.41%	166.49%	-43.15%	1,392.31%	-112.94%	-	-
Horiz. %	251.74%	226.87%	253.23%	95.02%	167.16%	-12.94%	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	0.28	0.24	0.25	0.26	0.24	0.41	0.43	-24.93%
YoY %	16.67%	-4.00%	-3.85%	8.33%	-41.46%	-4.65%	-	-
Horiz. %	65.12%	55.81%	58.14%	60.47%	55.81%	95.35%	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