[SKBSHUT] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 13.79%
YoY- 12.89%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 65,380 62,738 58,669 59,197 57,730 50,058 47,028 24.48%
PBT 2,951 4,109 3,714 3,529 2,991 1,362 2,994 -0.95%
Tax -1,293 -1,286 -818 -814 -605 -657 -838 33.42%
NP 1,658 2,823 2,896 2,715 2,386 705 2,156 -16.02%
-
NP to SH 1,658 2,823 2,896 2,715 2,386 705 2,156 -16.02%
-
Tax Rate 43.82% 31.30% 22.02% 23.07% 20.23% 48.24% 27.99% -
Total Cost 63,722 59,915 55,773 56,482 55,344 49,353 44,872 26.25%
-
Net Worth 70,000 68,400 69,358 69,141 68,824 66,047 68,492 1.45%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 1,200 1,200 1,200 1,200 1,200 1,200 - -
Div Payout % 72.38% 42.51% 41.47% 44.23% 50.33% 170.34% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 70,000 68,400 69,358 69,141 68,824 66,047 68,492 1.45%
NOSH 40,000 40,000 39,861 39,966 40,013 40,028 40,769 -1.25%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.54% 4.50% 4.94% 4.59% 4.13% 1.41% 4.58% -
ROE 2.37% 4.13% 4.18% 3.93% 3.47% 1.07% 3.15% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 163.45 156.85 147.18 148.12 144.27 125.06 115.35 26.07%
EPS 4.15 7.06 7.27 6.79 5.96 1.76 5.29 -14.90%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 0.00 -
NAPS 1.75 1.71 1.74 1.73 1.72 1.65 1.68 2.75%
Adjusted Per Share Value based on latest NOSH - 39,966
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 47.60 45.68 42.72 43.10 42.03 36.45 34.24 24.48%
EPS 1.21 2.06 2.11 1.98 1.74 0.51 1.57 -15.89%
DPS 0.87 0.87 0.87 0.87 0.87 0.87 0.00 -
NAPS 0.5097 0.498 0.505 0.5034 0.5011 0.4809 0.4987 1.46%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.38 0.80 0.80 0.72 0.64 0.89 0.56 -
P/RPS 0.23 0.51 0.54 0.49 0.44 0.71 0.49 -39.51%
P/EPS 9.17 11.34 11.01 10.60 10.73 50.53 10.59 -9.12%
EY 10.91 8.82 9.08 9.43 9.32 1.98 9.44 10.10%
DY 7.89 3.75 3.75 4.17 4.69 3.37 0.00 -
P/NAPS 0.22 0.47 0.46 0.42 0.37 0.54 0.33 -23.62%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 29/08/08 29/05/08 28/02/08 26/11/07 30/08/07 30/05/07 -
Price 0.27 0.41 0.80 0.85 0.69 0.55 0.53 -
P/RPS 0.17 0.26 0.54 0.57 0.48 0.44 0.46 -48.40%
P/EPS 6.51 5.81 11.01 12.51 11.57 31.23 10.02 -24.92%
EY 15.35 17.21 9.08 7.99 8.64 3.20 9.98 33.14%
DY 11.11 7.32 3.75 3.53 4.35 5.45 0.00 -
P/NAPS 0.15 0.24 0.46 0.49 0.40 0.33 0.32 -39.57%

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