[SKBSHUT] YoY Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 136.36%
YoY- -40.66%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 72,388 45,516 51,516 80,792 70,224 39,536 39,584 10.57%
PBT 3,524 1,568 1,300 7,124 11,756 5,240 876 26.09%
Tax -292 -160 -164 -324 -296 -720 -392 -4.78%
NP 3,232 1,408 1,136 6,800 11,460 4,520 484 37.20%
-
NP to SH 3,232 1,408 1,136 6,800 11,460 4,520 484 37.20%
-
Tax Rate 8.29% 10.20% 12.62% 4.55% 2.52% 13.74% 44.75% -
Total Cost 69,156 44,108 50,380 73,992 58,764 35,016 39,100 9.96%
-
Net Worth 76,799 69,600 70,000 70,000 68,824 65,999 59,483 4.34%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 76,799 69,600 70,000 70,000 68,824 65,999 59,483 4.34%
NOSH 40,000 40,000 40,000 40,000 40,013 40,000 40,333 -0.13%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 4.46% 3.09% 2.21% 8.42% 16.32% 11.43% 1.22% -
ROE 4.21% 2.02% 1.62% 9.71% 16.65% 6.85% 0.81% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 180.97 113.79 128.79 201.98 175.50 98.84 98.14 10.73%
EPS 8.08 3.52 2.84 17.00 28.64 11.32 1.20 37.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.74 1.75 1.75 1.72 1.65 1.4748 4.49%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 51.49 32.38 36.65 57.47 49.95 28.12 28.16 10.57%
EPS 2.30 1.00 0.81 4.84 8.15 3.22 0.34 37.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5463 0.4951 0.498 0.498 0.4896 0.4695 0.4231 4.34%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.42 0.45 0.75 0.38 0.64 0.45 0.47 -
P/RPS 0.23 0.40 0.58 0.19 0.36 0.46 0.48 -11.53%
P/EPS 5.20 12.78 26.41 2.24 2.23 3.98 39.17 -28.56%
EY 19.24 7.82 3.79 44.74 44.75 25.11 2.55 40.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.26 0.43 0.22 0.37 0.27 0.32 -6.05%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 26/11/10 26/11/09 25/11/08 26/11/07 05/12/06 29/11/05 -
Price 0.45 0.46 0.75 0.27 0.69 0.50 0.49 -
P/RPS 0.25 0.40 0.58 0.13 0.39 0.51 0.50 -10.90%
P/EPS 5.57 13.07 26.41 1.59 2.41 4.42 40.83 -28.24%
EY 17.96 7.65 3.79 62.96 41.51 22.60 2.45 39.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.43 0.15 0.40 0.30 0.33 -5.83%

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