[SKBSHUT] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -1.7%
YoY- -13.31%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 50,164 51,516 65,043 64,894 68,140 80,792 62,738 -13.81%
PBT 1,372 1,300 3,602 5,640 5,854 7,124 4,109 -51.77%
Tax -146 -164 -1,093 -618 -746 -324 -1,232 -75.77%
NP 1,226 1,136 2,509 5,021 5,108 6,800 2,877 -43.28%
-
NP to SH 1,226 1,136 2,509 5,021 5,108 6,800 2,877 -43.28%
-
Tax Rate 10.64% 12.62% 30.34% 10.96% 12.74% 4.55% 29.98% -
Total Cost 48,938 50,380 62,534 59,873 63,032 73,992 59,861 -12.53%
-
Net Worth 70,515 70,000 70,027 71,237 69,945 70,000 68,423 2.02%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 1,200 - - - 1,200 -
Div Payout % - - 47.85% - - - 41.72% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 70,515 70,000 70,027 71,237 69,945 70,000 68,423 2.02%
NOSH 40,065 40,000 40,015 40,021 39,968 40,000 40,013 0.08%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.44% 2.21% 3.86% 7.74% 7.50% 8.42% 4.59% -
ROE 1.74% 1.62% 3.58% 7.05% 7.30% 9.71% 4.20% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 125.21 128.79 162.54 162.15 170.48 201.98 156.79 -13.88%
EPS 3.06 2.84 6.27 12.55 12.78 17.00 7.19 -43.33%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.76 1.75 1.75 1.78 1.75 1.75 1.71 1.93%
Adjusted Per Share Value based on latest NOSH - 39,963
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 35.84 36.81 46.47 46.37 48.69 57.73 44.83 -13.82%
EPS 0.88 0.81 1.79 3.59 3.65 4.86 2.06 -43.19%
DPS 0.00 0.00 0.86 0.00 0.00 0.00 0.86 -
NAPS 0.5038 0.5002 0.5004 0.509 0.4998 0.5002 0.4889 2.01%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.72 0.75 0.35 0.40 0.20 0.38 0.80 -
P/RPS 0.58 0.58 0.22 0.25 0.12 0.19 0.51 8.92%
P/EPS 23.53 26.41 5.58 3.19 1.56 2.24 11.13 64.49%
EY 4.25 3.79 17.91 31.37 63.90 44.74 8.99 -39.23%
DY 0.00 0.00 8.57 0.00 0.00 0.00 3.75 -
P/NAPS 0.41 0.43 0.20 0.22 0.11 0.22 0.47 -8.68%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 28/08/09 28/05/09 26/02/09 25/11/08 29/08/08 -
Price 0.76 0.75 0.36 0.37 0.48 0.27 0.41 -
P/RPS 0.61 0.58 0.22 0.23 0.28 0.13 0.26 76.29%
P/EPS 24.84 26.41 5.74 2.95 3.76 1.59 5.70 166.08%
EY 4.03 3.79 17.42 33.91 26.63 62.96 17.54 -62.38%
DY 0.00 0.00 8.33 0.00 0.00 0.00 7.32 -
P/NAPS 0.43 0.43 0.21 0.21 0.27 0.15 0.24 47.35%

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