[SKBSHUT] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -50.03%
YoY- -12.79%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 62,061 51,740 48,609 65,043 62,738 50,059 40,693 7.28%
PBT 1,729 1,844 900 3,602 4,109 1,346 972 10.06%
Tax -350 -834 -338 -1,093 -1,232 -657 -540 -6.96%
NP 1,379 1,010 562 2,509 2,877 689 432 21.32%
-
NP to SH 1,379 1,010 562 2,509 2,877 689 432 21.32%
-
Tax Rate 20.24% 45.23% 37.56% 30.34% 29.98% 48.81% 55.56% -
Total Cost 60,682 50,730 48,047 62,534 59,861 49,370 40,261 7.07%
-
Net Worth 76,799 70,260 68,954 70,027 68,423 66,095 64,949 2.82%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 1,200 1,200 1,201 - -
Div Payout % - - - 47.85% 41.72% 174.42% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 76,799 70,260 68,954 70,027 68,423 66,095 64,949 2.82%
NOSH 40,000 39,920 39,858 40,015 40,013 40,058 40,092 -0.03%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.22% 1.95% 1.16% 3.86% 4.59% 1.38% 1.06% -
ROE 1.80% 1.44% 0.82% 3.58% 4.20% 1.04% 0.67% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 155.15 129.61 121.95 162.54 156.79 124.97 101.50 7.32%
EPS 3.45 2.53 1.41 6.27 7.19 1.72 1.08 21.33%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 0.00 -
NAPS 1.92 1.76 1.73 1.75 1.71 1.65 1.62 2.86%
Adjusted Per Share Value based on latest NOSH - 40,031
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 44.44 37.05 34.81 46.58 44.93 35.85 29.14 7.28%
EPS 0.99 0.72 0.40 1.80 2.06 0.49 0.31 21.33%
DPS 0.00 0.00 0.00 0.86 0.86 0.86 0.00 -
NAPS 0.55 0.5031 0.4938 0.5015 0.49 0.4733 0.4651 2.83%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.53 0.37 0.51 0.35 0.80 0.89 0.44 -
P/RPS 0.34 0.29 0.42 0.22 0.51 0.71 0.43 -3.83%
P/EPS 15.37 14.62 36.17 5.58 11.13 51.74 40.84 -15.01%
EY 6.50 6.84 2.76 17.91 8.99 1.93 2.45 17.64%
DY 0.00 0.00 0.00 8.57 3.75 3.37 0.00 -
P/NAPS 0.28 0.21 0.29 0.20 0.47 0.54 0.27 0.60%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 -
Price 0.47 0.50 0.42 0.36 0.41 0.55 0.42 -
P/RPS 0.30 0.39 0.34 0.22 0.26 0.44 0.41 -5.06%
P/EPS 13.63 19.76 29.79 5.74 5.70 31.98 38.98 -16.05%
EY 7.34 5.06 3.36 17.42 17.54 3.13 2.57 19.09%
DY 0.00 0.00 0.00 8.33 7.32 5.45 0.00 -
P/NAPS 0.24 0.28 0.24 0.21 0.24 0.33 0.26 -1.32%

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