[SKBSHUT] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 45.24%
YoY- 132.01%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 62,060 63,149 59,405 58,458 51,740 50,040 49,616 16.10%
PBT 1,729 2,538 2,372 2,333 1,844 2,063 1,384 16.01%
Tax -354 -615 -598 -869 -836 -658 -558 -26.18%
NP 1,375 1,923 1,774 1,464 1,008 1,405 826 40.50%
-
NP to SH 1,375 1,923 1,774 1,464 1,008 1,405 826 40.50%
-
Tax Rate 20.47% 24.23% 25.21% 37.25% 45.34% 31.90% 40.32% -
Total Cost 60,685 61,226 57,631 56,994 50,732 48,635 48,790 15.67%
-
Net Worth 76,799 77,600 77,600 76,799 69,813 69,351 70,133 6.24%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 76,799 77,600 77,600 76,799 69,813 69,351 70,133 6.24%
NOSH 40,000 40,000 40,000 40,000 39,666 39,629 40,076 -0.12%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.22% 3.05% 2.99% 2.50% 1.95% 2.81% 1.66% -
ROE 1.79% 2.48% 2.29% 1.91% 1.44% 2.03% 1.18% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 155.15 157.87 148.51 146.15 130.44 126.27 123.80 16.25%
EPS 3.44 4.81 4.44 3.66 2.54 3.55 2.06 40.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.94 1.94 1.92 1.76 1.75 1.75 6.38%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 44.44 45.22 42.54 41.86 37.05 35.83 35.53 16.10%
EPS 0.98 1.38 1.27 1.05 0.72 1.01 0.59 40.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.5557 0.5557 0.55 0.4999 0.4966 0.5022 6.25%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.53 0.50 0.48 0.42 0.37 0.43 0.45 -
P/RPS 0.34 0.32 0.32 0.29 0.28 0.34 0.36 -3.74%
P/EPS 15.42 10.40 10.82 11.48 14.56 12.13 21.83 -20.70%
EY 6.49 9.62 9.24 8.71 6.87 8.24 4.58 26.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.25 0.22 0.21 0.25 0.26 5.06%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 01/06/12 28/02/12 29/11/11 26/08/11 27/05/11 24/02/11 -
Price 0.47 0.47 0.48 0.45 0.50 0.425 0.43 -
P/RPS 0.30 0.30 0.32 0.31 0.38 0.34 0.35 -9.77%
P/EPS 13.67 9.78 10.82 12.30 19.68 11.99 20.86 -24.57%
EY 7.31 10.23 9.24 8.13 5.08 8.34 4.79 32.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.25 0.23 0.28 0.24 0.25 -2.68%

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