[SKBSHUT] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 220.0%
YoY- 129.55%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 62,061 63,716 67,508 72,388 51,740 48,504 52,176 12.27%
PBT 1,729 2,520 3,398 3,524 1,844 1,593 2,338 -18.23%
Tax -350 -268 -104 -292 -834 -557 -586 -29.10%
NP 1,379 2,252 3,294 3,232 1,010 1,036 1,752 -14.76%
-
NP to SH 1,379 2,252 3,294 3,232 1,010 1,036 1,752 -14.76%
-
Tax Rate 20.24% 10.63% 3.06% 8.29% 45.23% 34.97% 25.06% -
Total Cost 60,682 61,464 64,214 69,156 50,730 47,468 50,424 13.15%
-
Net Worth 76,799 77,600 77,600 76,799 70,260 70,090 69,999 6.38%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 76,799 77,600 77,600 76,799 70,260 70,090 69,999 6.38%
NOSH 40,000 40,000 40,000 40,000 39,920 40,051 39,999 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.22% 3.53% 4.88% 4.46% 1.95% 2.14% 3.36% -
ROE 1.80% 2.90% 4.24% 4.21% 1.44% 1.48% 2.50% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 155.15 159.29 168.77 180.97 129.61 121.10 130.44 12.27%
EPS 3.45 5.63 8.24 8.08 2.53 2.59 4.38 -14.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.94 1.94 1.92 1.76 1.75 1.75 6.38%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 43.72 44.88 47.56 50.99 36.45 34.17 36.76 12.26%
EPS 0.97 1.59 2.32 2.28 0.71 0.73 1.23 -14.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.541 0.5466 0.5466 0.541 0.4949 0.4937 0.4931 6.38%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.53 0.50 0.48 0.42 0.37 0.43 0.45 -
P/RPS 0.34 0.31 0.28 0.23 0.29 0.36 0.34 0.00%
P/EPS 15.37 8.88 5.83 5.20 14.62 16.62 10.27 30.87%
EY 6.50 11.26 17.16 19.24 6.84 6.02 9.73 -23.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.25 0.22 0.21 0.25 0.26 5.06%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 01/06/12 28/02/12 29/11/11 26/08/11 27/05/11 24/02/11 -
Price 0.47 0.47 0.48 0.45 0.50 0.425 0.43 -
P/RPS 0.30 0.30 0.28 0.25 0.39 0.35 0.33 -6.16%
P/EPS 13.63 8.35 5.83 5.57 19.76 16.43 9.82 24.45%
EY 7.34 11.98 17.16 17.96 5.06 6.09 10.19 -19.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.25 0.23 0.28 0.24 0.25 -2.68%

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