[SKBSHUT] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -13.31%
YoY- 67.64%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 112,673 103,558 66,633 65,858 75,160 65,809 66,584 9.15%
PBT 20,026 16,742 8,693 5,273 3,620 3,465 4,582 27.83%
Tax -6,725 -3,348 -1,430 -921 -1,024 -988 -1,181 33.59%
NP 13,301 13,394 7,262 4,352 2,596 2,477 3,401 25.49%
-
NP to SH 13,277 13,330 7,254 4,352 2,596 2,477 3,401 25.45%
-
Tax Rate 33.58% 20.00% 16.45% 17.47% 28.29% 28.51% 25.77% -
Total Cost 99,372 90,164 59,370 61,506 72,564 63,332 63,182 7.83%
-
Net Worth 125,433 110,879 96,360 84,799 84,799 81,199 80,000 7.77%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 125,433 110,879 96,360 84,799 84,799 81,199 80,000 7.77%
NOSH 132,035 132,000 132,000 40,000 40,000 40,000 40,000 21.99%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 11.81% 12.93% 10.90% 6.61% 3.45% 3.76% 5.11% -
ROE 10.59% 12.02% 7.53% 5.13% 3.06% 3.05% 4.25% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 85.34 78.45 50.48 164.65 187.90 164.52 166.46 -10.52%
EPS 10.08 10.15 5.51 10.88 6.49 6.19 8.51 2.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.84 0.73 2.12 2.12 2.03 2.00 -11.65%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 80.73 74.20 47.74 47.18 53.85 47.15 47.70 9.15%
EPS 9.51 9.55 5.20 3.12 1.86 1.77 2.44 25.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8987 0.7944 0.6904 0.6076 0.6076 0.5818 0.5732 7.77%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.595 0.37 0.43 0.795 0.39 0.58 0.60 -
P/RPS 0.70 0.47 0.85 0.48 0.21 0.35 0.36 11.70%
P/EPS 5.92 3.66 7.82 7.31 6.01 9.36 7.06 -2.88%
EY 16.90 27.29 12.78 13.69 16.64 10.68 14.17 2.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.44 0.59 0.38 0.18 0.29 0.30 13.14%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 30/05/23 31/05/22 31/05/21 16/06/20 29/05/19 30/05/18 -
Price 0.685 0.34 0.355 1.10 0.40 0.64 0.57 -
P/RPS 0.80 0.43 0.70 0.67 0.21 0.39 0.34 15.31%
P/EPS 6.81 3.37 6.46 10.11 6.16 10.33 6.70 0.27%
EY 14.68 29.70 15.48 9.89 16.23 9.68 14.92 -0.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.40 0.49 0.52 0.19 0.32 0.29 16.34%

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