[SKBSHUT] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -10.35%
YoY- 1028.8%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 59,197 57,730 50,058 47,028 43,876 40,680 40,692 28.30%
PBT 3,529 2,991 1,362 2,994 3,141 2,137 1,046 124.44%
Tax -814 -605 -657 -838 -736 -697 -615 20.48%
NP 2,715 2,386 705 2,156 2,405 1,440 431 239.94%
-
NP to SH 2,715 2,386 705 2,156 2,405 1,440 431 239.94%
-
Tax Rate 23.07% 20.23% 48.24% 27.99% 23.43% 32.62% 58.80% -
Total Cost 56,482 55,344 49,353 44,872 41,471 39,240 40,261 25.24%
-
Net Worth 69,141 68,824 66,047 68,492 66,955 65,999 62,639 6.78%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,200 1,200 1,200 - - - - -
Div Payout % 44.23% 50.33% 170.34% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 69,141 68,824 66,047 68,492 66,955 65,999 62,639 6.78%
NOSH 39,966 40,013 40,028 40,769 40,093 40,000 38,666 2.22%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.59% 4.13% 1.41% 4.58% 5.48% 3.54% 1.06% -
ROE 3.93% 3.47% 1.07% 3.15% 3.59% 2.18% 0.69% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 148.12 144.27 125.06 115.35 109.44 101.70 105.24 25.51%
EPS 6.79 5.96 1.76 5.29 6.00 3.60 1.11 233.37%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.72 1.65 1.68 1.67 1.65 1.62 4.46%
Adjusted Per Share Value based on latest NOSH - 40,769
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 42.11 41.07 35.61 33.45 31.21 28.94 28.95 28.29%
EPS 1.93 1.70 0.50 1.53 1.71 1.02 0.31 237.30%
DPS 0.85 0.85 0.85 0.00 0.00 0.00 0.00 -
NAPS 0.4919 0.4896 0.4698 0.4872 0.4763 0.4695 0.4456 6.79%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.72 0.64 0.89 0.56 0.46 0.45 0.44 -
P/RPS 0.49 0.44 0.71 0.49 0.42 0.44 0.42 10.79%
P/EPS 10.60 10.73 50.53 10.59 7.67 12.50 39.47 -58.27%
EY 9.43 9.32 1.98 9.44 13.04 8.00 2.53 139.82%
DY 4.17 4.69 3.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.37 0.54 0.33 0.28 0.27 0.27 34.14%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 26/11/07 30/08/07 30/05/07 27/02/07 05/12/06 30/08/06 -
Price 0.85 0.69 0.55 0.53 0.60 0.50 0.42 -
P/RPS 0.57 0.48 0.44 0.46 0.55 0.49 0.40 26.55%
P/EPS 12.51 11.57 31.23 10.02 10.00 13.89 37.68 -51.95%
EY 7.99 8.64 3.20 9.98 10.00 7.20 2.65 108.28%
DY 3.53 4.35 5.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.40 0.33 0.32 0.36 0.30 0.26 52.39%

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