[SKBSHUT] YoY Quarter Result on 31-Dec-2021 [#2]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 95.36%
YoY- 23.87%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 29,039 29,489 18,411 18,702 20,932 20,839 17,269 9.04%
PBT 5,271 4,838 1,764 1,487 1,456 2,374 855 35.39%
Tax -1,894 -384 -208 -238 -243 -237 -357 32.04%
NP 3,377 4,454 1,556 1,249 1,213 2,137 498 37.55%
-
NP to SH 3,365 4,421 1,557 1,257 1,213 2,137 498 37.47%
-
Tax Rate 35.93% 7.94% 11.79% 16.01% 16.69% 9.98% 41.75% -
Total Cost 25,662 25,035 16,855 17,453 19,719 18,702 16,771 7.34%
-
Net Worth 121,467 106,920 93,279 84,399 84,399 81,999 80,000 7.20%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 121,467 106,920 93,279 84,399 84,399 81,999 80,000 7.20%
NOSH 132,035 132,000 44,000 40,000 40,000 40,000 40,000 22.01%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 11.63% 15.10% 8.45% 6.68% 5.79% 10.25% 2.88% -
ROE 2.77% 4.13% 1.67% 1.49% 1.44% 2.61% 0.62% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 21.99 22.34 41.84 46.76 52.33 52.10 43.17 -10.62%
EPS 2.56 3.37 3.53 3.12 3.03 5.34 1.25 12.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.81 2.12 2.11 2.11 2.05 2.00 -12.13%
Adjusted Per Share Value based on latest NOSH - 44,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 20.81 21.13 13.19 13.40 15.00 14.93 12.37 9.05%
EPS 2.41 3.17 1.12 0.90 0.87 1.53 0.36 37.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8703 0.766 0.6683 0.6047 0.6047 0.5875 0.5732 7.20%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.595 0.38 2.01 0.60 0.50 0.46 0.76 -
P/RPS 2.71 1.70 4.80 1.28 0.96 0.88 1.76 7.45%
P/EPS 23.35 11.35 56.80 19.09 16.49 8.61 61.04 -14.79%
EY 4.28 8.81 1.76 5.24 6.07 11.61 1.64 17.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.47 0.95 0.28 0.24 0.22 0.38 9.35%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 25/02/22 25/02/21 27/02/20 27/02/19 27/02/18 -
Price 0.57 0.36 0.345 0.91 0.475 0.50 0.645 -
P/RPS 2.59 1.61 0.82 1.95 0.91 0.96 1.49 9.64%
P/EPS 22.36 10.75 9.75 28.96 15.66 9.36 51.81 -13.06%
EY 4.47 9.30 10.26 3.45 6.38 10.69 1.93 15.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.44 0.16 0.43 0.23 0.24 0.32 11.64%

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