[SKBSHUT] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 70.1%
YoY- 205.72%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 59,405 58,458 51,740 50,040 49,616 47,110 48,610 14.26%
PBT 2,372 2,333 1,844 2,063 1,384 967 900 90.46%
Tax -598 -869 -836 -658 -558 -336 -337 46.41%
NP 1,774 1,464 1,008 1,405 826 631 563 114.48%
-
NP to SH 1,774 1,464 1,008 1,405 826 631 563 114.48%
-
Tax Rate 25.21% 37.25% 45.34% 31.90% 40.32% 34.75% 37.44% -
Total Cost 57,631 56,994 50,732 48,635 48,790 46,479 48,047 12.85%
-
Net Worth 77,600 76,799 69,813 69,351 70,133 69,600 69,091 8.02%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 77,600 76,799 69,813 69,351 70,133 69,600 69,091 8.02%
NOSH 40,000 40,000 39,666 39,629 40,076 40,000 39,937 0.10%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.99% 2.50% 1.95% 2.81% 1.66% 1.34% 1.16% -
ROE 2.29% 1.91% 1.44% 2.03% 1.18% 0.91% 0.81% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 148.51 146.15 130.44 126.27 123.80 117.78 121.72 14.14%
EPS 4.44 3.66 2.54 3.55 2.06 1.58 1.41 114.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.92 1.76 1.75 1.75 1.74 1.73 7.91%
Adjusted Per Share Value based on latest NOSH - 39,629
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 42.26 41.58 36.81 35.60 35.30 33.51 34.58 14.26%
EPS 1.26 1.04 0.72 1.00 0.59 0.45 0.40 114.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.552 0.5463 0.4966 0.4933 0.4989 0.4951 0.4915 8.02%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.48 0.42 0.37 0.43 0.45 0.45 0.51 -
P/RPS 0.32 0.29 0.28 0.34 0.36 0.38 0.42 -16.53%
P/EPS 10.82 11.48 14.56 12.13 21.83 28.53 36.18 -55.18%
EY 9.24 8.71 6.87 8.24 4.58 3.51 2.76 123.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.21 0.25 0.26 0.26 0.29 -9.39%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 26/08/11 27/05/11 24/02/11 26/11/10 30/08/10 -
Price 0.48 0.45 0.50 0.425 0.43 0.46 0.42 -
P/RPS 0.32 0.31 0.38 0.34 0.35 0.39 0.35 -5.78%
P/EPS 10.82 12.30 19.68 11.99 20.86 29.16 29.79 -48.99%
EY 9.24 8.13 5.08 8.34 4.79 3.43 3.36 95.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.28 0.24 0.25 0.26 0.24 2.75%

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