[SKBSHUT] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 177.79%
YoY- -30.78%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 15,814 15,006 12,762 12,547 15,656 14,709 12,203 4.41%
PBT 842 682 84 685 817 778 361 15.15%
Tax -245 -185 -113 -107 18 -253 -31 41.11%
NP 597 497 -29 578 835 525 330 10.38%
-
NP to SH 597 497 -29 578 835 525 330 10.38%
-
Tax Rate 29.10% 27.13% 134.52% 15.62% -2.20% 32.52% 8.59% -
Total Cost 15,217 14,509 12,791 11,969 14,821 14,184 11,873 4.22%
-
Net Worth 76,399 78,400 76,399 77,199 77,600 70,133 69,975 1.47%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 76,399 78,400 76,399 77,199 77,600 70,133 69,975 1.47%
NOSH 40,000 40,000 40,000 40,000 40,000 40,076 39,759 0.10%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.78% 3.31% -0.23% 4.61% 5.33% 3.57% 2.70% -
ROE 0.78% 0.63% -0.04% 0.75% 1.08% 0.75% 0.47% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 39.54 37.52 31.91 31.37 39.14 36.70 30.69 4.31%
EPS 1.49 1.24 -0.07 1.45 2.09 1.31 0.83 10.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.96 1.91 1.93 1.94 1.75 1.76 1.37%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 11.32 10.75 9.14 8.98 11.21 10.53 8.74 4.40%
EPS 0.43 0.36 -0.02 0.41 0.60 0.38 0.24 10.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5471 0.5614 0.5471 0.5528 0.5557 0.5022 0.5011 1.47%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.60 0.47 0.455 0.39 0.48 0.45 0.72 -
P/RPS 1.52 1.25 1.43 1.24 1.23 1.23 2.35 -7.00%
P/EPS 40.20 37.83 -627.59 26.99 22.99 34.35 86.75 -12.02%
EY 2.49 2.64 -0.16 3.71 4.35 2.91 1.15 13.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.24 0.24 0.20 0.25 0.26 0.41 -4.55%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 27/02/14 28/02/13 28/02/12 24/02/11 24/02/10 -
Price 0.50 0.55 0.55 0.45 0.48 0.43 0.76 -
P/RPS 1.26 1.47 1.72 1.43 1.23 1.17 2.48 -10.66%
P/EPS 33.50 44.27 -758.62 31.14 22.99 32.82 91.57 -15.42%
EY 2.99 2.26 -0.13 3.21 4.35 3.05 1.09 18.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.29 0.23 0.25 0.25 0.43 -8.03%

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