[SKBSHUT] YoY TTM Result on 30-Sep-2006 [#1]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
05-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 234.11%
YoY- 136.34%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Revenue 57,724 65,380 57,730 40,680 33,398 33,817 32,972 8.32%
PBT 2,144 2,951 2,991 2,137 -4,918 -2,442 2,025 0.81%
Tax -1,155 -1,293 -605 -697 955 480 -781 5.74%
NP 989 1,658 2,386 1,440 -3,963 -1,962 1,244 -3.22%
-
NP to SH 989 1,658 2,386 1,440 -3,963 -1,962 1,244 -3.22%
-
Tax Rate 53.87% 43.82% 20.23% 32.62% - - 38.57% -
Total Cost 56,735 63,722 55,344 39,240 37,361 35,779 31,728 8.65%
-
Net Worth 70,000 70,000 68,824 65,999 59,483 64,370 63,579 1.38%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Div 1,200 1,200 1,200 - - - - -
Div Payout % 121.43% 72.38% 50.33% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Net Worth 70,000 70,000 68,824 65,999 59,483 64,370 63,579 1.38%
NOSH 40,000 40,000 40,013 40,000 40,333 40,999 39,999 0.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
NP Margin 1.71% 2.54% 4.13% 3.54% -11.87% -5.80% 3.77% -
ROE 1.41% 2.37% 3.47% 2.18% -6.66% -3.05% 1.96% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
RPS 144.31 163.45 144.27 101.70 82.80 82.48 82.43 8.32%
EPS 2.47 4.15 5.96 3.60 -9.83 -4.79 3.11 -3.23%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.75 1.72 1.65 1.4748 1.57 1.5895 1.38%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
RPS 41.06 46.51 41.07 28.94 23.76 24.06 23.46 8.31%
EPS 0.70 1.18 1.70 1.02 -2.82 -1.40 0.88 -3.21%
DPS 0.85 0.85 0.85 0.00 0.00 0.00 0.00 -
NAPS 0.498 0.498 0.4896 0.4695 0.4231 0.4579 0.4523 1.38%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 -
Price 0.75 0.38 0.64 0.45 0.47 1.08 1.11 -
P/RPS 0.52 0.23 0.44 0.44 0.57 1.31 1.35 -12.73%
P/EPS 30.33 9.17 10.73 12.50 -4.78 -22.57 35.69 -2.29%
EY 3.30 10.91 9.32 8.00 -20.91 -4.43 2.80 2.37%
DY 4.00 7.89 4.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.22 0.37 0.27 0.32 0.69 0.70 -6.71%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Date 26/11/09 25/11/08 26/11/07 05/12/06 29/11/05 26/11/04 28/11/02 -
Price 0.75 0.27 0.69 0.50 0.49 0.89 1.38 -
P/RPS 0.52 0.17 0.48 0.49 0.59 1.08 1.67 -15.34%
P/EPS 30.33 6.51 11.57 13.89 -4.99 -18.60 44.37 -5.28%
EY 3.30 15.35 8.64 7.20 -20.05 -5.38 2.25 5.61%
DY 4.00 11.11 4.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.15 0.40 0.30 0.33 0.57 0.87 -9.56%

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