[SKBSHUT] QoQ TTM Result on 30-Sep-2008 [#1]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -41.27%
YoY- -30.51%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 65,043 65,921 63,397 65,380 62,738 58,669 59,197 6.48%
PBT 3,600 3,403 2,526 2,951 4,109 3,714 3,529 1.33%
Tax -1,195 -1,261 -1,204 -1,293 -1,286 -818 -814 29.20%
NP 2,405 2,142 1,322 1,658 2,823 2,896 2,715 -7.77%
-
NP to SH 2,405 2,142 1,322 1,658 2,823 2,896 2,715 -7.77%
-
Tax Rate 33.19% 37.06% 47.66% 43.82% 31.30% 22.02% 23.07% -
Total Cost 62,638 63,779 62,075 63,722 59,915 55,773 56,482 7.14%
-
Net Worth 70,055 71,135 69,918 70,000 68,400 69,358 69,141 0.88%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,200 1,200 1,200 1,200 1,200 1,200 1,200 0.00%
Div Payout % 49.94% 56.02% 90.77% 72.38% 42.51% 41.47% 44.23% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 70,055 71,135 69,918 70,000 68,400 69,358 69,141 0.88%
NOSH 40,031 39,963 39,953 40,000 40,000 39,861 39,966 0.10%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.70% 3.25% 2.09% 2.54% 4.50% 4.94% 4.59% -
ROE 3.43% 3.01% 1.89% 2.37% 4.13% 4.18% 3.93% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 162.48 164.95 158.68 163.45 156.85 147.18 148.12 6.36%
EPS 6.01 5.36 3.31 4.15 7.06 7.27 6.79 -7.81%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 1.75 1.78 1.75 1.75 1.71 1.74 1.73 0.76%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 46.27 46.89 45.10 46.51 44.63 41.73 42.11 6.48%
EPS 1.71 1.52 0.94 1.18 2.01 2.06 1.93 -7.75%
DPS 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.00%
NAPS 0.4984 0.506 0.4974 0.498 0.4866 0.4934 0.4919 0.87%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.35 0.40 0.20 0.38 0.80 0.80 0.72 -
P/RPS 0.22 0.24 0.13 0.23 0.51 0.54 0.49 -41.39%
P/EPS 5.83 7.46 6.04 9.17 11.34 11.01 10.60 -32.89%
EY 17.16 13.40 16.54 10.91 8.82 9.08 9.43 49.10%
DY 8.57 7.50 15.00 7.89 3.75 3.75 4.17 61.71%
P/NAPS 0.20 0.22 0.11 0.22 0.47 0.46 0.42 -39.04%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 28/05/09 26/02/09 25/11/08 29/08/08 29/05/08 28/02/08 -
Price 0.36 0.37 0.48 0.27 0.41 0.80 0.85 -
P/RPS 0.22 0.22 0.30 0.17 0.26 0.54 0.57 -47.01%
P/EPS 5.99 6.90 14.51 6.51 5.81 11.01 12.51 -38.82%
EY 16.69 14.49 6.89 15.35 17.21 9.08 7.99 63.48%
DY 8.33 8.11 6.25 11.11 7.32 3.75 3.53 77.34%
P/NAPS 0.21 0.21 0.27 0.15 0.24 0.46 0.49 -43.18%

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