[SKBSHUT] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -53.08%
YoY- -64.9%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 47,110 48,610 51,320 56,055 57,724 65,043 65,921 -20.05%
PBT 967 900 -597 1,360 2,144 3,600 3,403 -56.74%
Tax -336 -337 -732 -896 -1,155 -1,195 -1,261 -58.55%
NP 631 563 -1,329 464 989 2,405 2,142 -55.69%
-
NP to SH 631 563 -1,329 464 989 2,405 2,142 -55.69%
-
Tax Rate 34.75% 37.44% - 65.88% 53.87% 33.19% 37.06% -
Total Cost 46,479 48,047 52,649 55,591 56,735 62,638 63,779 -19.00%
-
Net Worth 69,600 69,091 68,599 69,975 70,000 70,055 71,135 -1.44%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 1,200 1,200 1,200 1,200 1,200 -
Div Payout % - - 0.00% 258.83% 121.43% 49.94% 56.02% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 69,600 69,091 68,599 69,975 70,000 70,055 71,135 -1.44%
NOSH 40,000 39,937 39,883 39,759 40,000 40,031 39,963 0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.34% 1.16% -2.59% 0.83% 1.71% 3.70% 3.25% -
ROE 0.91% 0.81% -1.94% 0.66% 1.41% 3.43% 3.01% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 117.78 121.72 128.67 140.99 144.31 162.48 164.95 -20.09%
EPS 1.58 1.41 -3.33 1.17 2.47 6.01 5.36 -55.67%
DPS 0.00 0.00 3.00 3.00 3.00 3.00 3.00 -
NAPS 1.74 1.73 1.72 1.76 1.75 1.75 1.78 -1.50%
Adjusted Per Share Value based on latest NOSH - 39,759
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 33.74 34.81 36.75 40.14 41.34 46.58 47.21 -20.04%
EPS 0.45 0.40 -0.95 0.33 0.71 1.72 1.53 -55.74%
DPS 0.00 0.00 0.86 0.86 0.86 0.86 0.86 -
NAPS 0.4984 0.4948 0.4912 0.5011 0.5013 0.5017 0.5094 -1.44%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.45 0.51 0.68 0.72 0.75 0.35 0.40 -
P/RPS 0.38 0.42 0.53 0.51 0.52 0.22 0.24 35.80%
P/EPS 28.53 36.18 -20.41 61.70 30.33 5.83 7.46 144.35%
EY 3.51 2.76 -4.90 1.62 3.30 17.16 13.40 -59.02%
DY 0.00 0.00 4.41 4.17 4.00 8.57 7.50 -
P/NAPS 0.26 0.29 0.40 0.41 0.43 0.20 0.22 11.76%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 30/08/10 27/05/10 24/02/10 26/11/09 28/08/09 28/05/09 -
Price 0.46 0.42 0.70 0.76 0.75 0.36 0.37 -
P/RPS 0.39 0.35 0.54 0.54 0.52 0.22 0.22 46.42%
P/EPS 29.16 29.79 -21.01 65.12 30.33 5.99 6.90 161.16%
EY 3.43 3.36 -4.76 1.54 3.30 16.69 14.49 -61.70%
DY 0.00 0.00 4.29 3.95 4.00 8.33 8.11 -
P/NAPS 0.26 0.24 0.41 0.43 0.43 0.21 0.21 15.28%

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