[SKBSHUT] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -36.49%
YoY- -37.05%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 143,180 98,980 88,020 61,340 69,712 75,520 66,156 13.71%
PBT 29,548 14,536 10,952 4,120 5,900 3,576 2,612 49.77%
Tax -5,784 -3,636 -1,060 -948 -884 -976 -960 34.85%
NP 23,764 10,900 9,892 3,172 5,016 2,600 1,652 55.88%
-
NP to SH 24,080 10,892 9,804 3,188 5,064 2,600 1,652 56.22%
-
Tax Rate 19.57% 25.01% 9.68% 23.01% 14.98% 27.29% 36.75% -
Total Cost 119,416 88,080 78,128 58,168 64,696 72,920 64,504 10.79%
-
Net Worth 139,872 118,799 102,959 91,959 82,799 83,199 80,000 9.74%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 139,872 118,799 102,959 91,959 82,799 83,199 80,000 9.74%
NOSH 137,129 132,000 132,000 44,000 40,000 40,000 40,000 22.77%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 16.60% 11.01% 11.24% 5.17% 7.20% 3.44% 2.50% -
ROE 17.22% 9.17% 9.52% 3.47% 6.12% 3.13% 2.07% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 104.41 74.98 66.68 139.41 174.28 188.80 165.39 -7.37%
EPS 17.56 8.24 7.48 7.20 12.56 6.48 4.12 27.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.90 0.78 2.09 2.07 2.08 2.00 -10.60%
Adjusted Per Share Value based on latest NOSH - 44,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 101.85 70.41 62.61 43.64 49.59 53.72 47.06 13.71%
EPS 17.13 7.75 6.97 2.27 3.60 1.85 1.18 56.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.995 0.8451 0.7324 0.6542 0.589 0.5919 0.5691 9.74%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.91 0.775 0.345 1.77 0.51 0.505 0.52 -
P/RPS 0.87 1.03 0.52 1.27 0.29 0.27 0.31 18.74%
P/EPS 5.18 9.39 4.65 24.43 4.03 7.77 12.59 -13.74%
EY 19.30 10.65 21.53 4.09 24.82 12.87 7.94 15.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.86 0.44 0.85 0.25 0.24 0.26 22.74%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 28/11/23 25/11/22 29/11/21 27/11/20 27/11/19 27/11/18 -
Price 0.795 0.635 0.385 2.09 0.55 0.47 0.60 -
P/RPS 0.76 0.85 0.58 1.50 0.32 0.25 0.36 13.24%
P/EPS 4.53 7.70 5.18 28.85 4.34 7.23 14.53 -17.64%
EY 22.09 12.99 19.29 3.47 23.02 13.83 6.88 21.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.71 0.49 1.00 0.27 0.23 0.30 17.24%

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