[SKBSHUT] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 21.17%
YoY- 114.77%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 54,152 62,060 63,149 59,405 58,458 51,740 50,040 5.39%
PBT 180 1,729 2,538 2,372 2,333 1,844 2,063 -80.24%
Tax -356 -354 -615 -598 -869 -836 -658 -33.52%
NP -176 1,375 1,923 1,774 1,464 1,008 1,405 -
-
NP to SH -176 1,375 1,923 1,774 1,464 1,008 1,405 -
-
Tax Rate 197.78% 20.47% 24.23% 25.21% 37.25% 45.34% 31.90% -
Total Cost 54,328 60,685 61,226 57,631 56,994 50,732 48,635 7.63%
-
Net Worth 76,799 76,799 77,600 77,600 76,799 69,813 69,351 7.01%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 76,799 76,799 77,600 77,600 76,799 69,813 69,351 7.01%
NOSH 40,000 40,000 40,000 40,000 40,000 39,666 39,629 0.62%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -0.33% 2.22% 3.05% 2.99% 2.50% 1.95% 2.81% -
ROE -0.23% 1.79% 2.48% 2.29% 1.91% 1.44% 2.03% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 135.38 155.15 157.87 148.51 146.15 130.44 126.27 4.74%
EPS -0.44 3.44 4.81 4.44 3.66 2.54 3.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.92 1.94 1.94 1.92 1.76 1.75 6.35%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 39.43 45.18 45.98 43.25 42.56 37.67 36.43 5.40%
EPS -0.13 1.00 1.40 1.29 1.07 0.73 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5592 0.5592 0.565 0.565 0.5592 0.5083 0.5049 7.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.45 0.53 0.50 0.48 0.42 0.37 0.43 -
P/RPS 0.33 0.34 0.32 0.32 0.29 0.28 0.34 -1.96%
P/EPS -102.27 15.42 10.40 10.82 11.48 14.56 12.13 -
EY -0.98 6.49 9.62 9.24 8.71 6.87 8.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.26 0.25 0.22 0.21 0.25 -5.39%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 01/06/12 28/02/12 29/11/11 26/08/11 27/05/11 -
Price 0.45 0.47 0.47 0.48 0.45 0.50 0.425 -
P/RPS 0.33 0.30 0.30 0.32 0.31 0.38 0.34 -1.96%
P/EPS -102.27 13.67 9.78 10.82 12.30 19.68 11.99 -
EY -0.98 7.31 10.23 9.24 8.13 5.08 8.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.24 0.25 0.23 0.28 0.24 -2.78%

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