[SKBSHUT] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 30.9%
YoY- 78.02%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 58,458 51,740 50,040 49,616 47,110 48,610 51,320 9.06%
PBT 2,333 1,844 2,063 1,384 967 900 -597 -
Tax -869 -836 -658 -558 -336 -337 -732 12.10%
NP 1,464 1,008 1,405 826 631 563 -1,329 -
-
NP to SH 1,464 1,008 1,405 826 631 563 -1,329 -
-
Tax Rate 37.25% 45.34% 31.90% 40.32% 34.75% 37.44% - -
Total Cost 56,994 50,732 48,635 48,790 46,479 48,047 52,649 5.42%
-
Net Worth 76,799 69,813 69,351 70,133 69,600 69,091 68,599 7.81%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - 1,200 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 76,799 69,813 69,351 70,133 69,600 69,091 68,599 7.81%
NOSH 40,000 39,666 39,629 40,076 40,000 39,937 39,883 0.19%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.50% 1.95% 2.81% 1.66% 1.34% 1.16% -2.59% -
ROE 1.91% 1.44% 2.03% 1.18% 0.91% 0.81% -1.94% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 146.15 130.44 126.27 123.80 117.78 121.72 128.67 8.85%
EPS 3.66 2.54 3.55 2.06 1.58 1.41 -3.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.92 1.76 1.75 1.75 1.74 1.73 1.72 7.60%
Adjusted Per Share Value based on latest NOSH - 40,076
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 41.58 36.81 35.60 35.30 33.51 34.58 36.51 9.04%
EPS 1.04 0.72 1.00 0.59 0.45 0.40 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
NAPS 0.5463 0.4966 0.4933 0.4989 0.4951 0.4915 0.488 7.80%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.42 0.37 0.43 0.45 0.45 0.51 0.68 -
P/RPS 0.29 0.28 0.34 0.36 0.38 0.42 0.53 -33.07%
P/EPS 11.48 14.56 12.13 21.83 28.53 36.18 -20.41 -
EY 8.71 6.87 8.24 4.58 3.51 2.76 -4.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.41 -
P/NAPS 0.22 0.21 0.25 0.26 0.26 0.29 0.40 -32.84%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 27/05/11 24/02/11 26/11/10 30/08/10 27/05/10 -
Price 0.45 0.50 0.425 0.43 0.46 0.42 0.70 -
P/RPS 0.31 0.38 0.34 0.35 0.39 0.35 0.54 -30.90%
P/EPS 12.30 19.68 11.99 20.86 29.16 29.79 -21.01 -
EY 8.13 5.08 8.34 4.79 3.43 3.36 -4.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.29 -
P/NAPS 0.23 0.28 0.24 0.25 0.26 0.24 0.41 -31.95%

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