[SKBSHUT] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -40.87%
YoY- 1164.39%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 67,508 72,388 51,740 48,504 52,176 45,516 48,609 24.40%
PBT 3,398 3,524 1,844 1,593 2,338 1,568 900 141.88%
Tax -104 -292 -834 -557 -586 -160 -338 -54.32%
NP 3,294 3,232 1,010 1,036 1,752 1,408 562 224.03%
-
NP to SH 3,294 3,232 1,010 1,036 1,752 1,408 562 224.03%
-
Tax Rate 3.06% 8.29% 45.23% 34.97% 25.06% 10.20% 37.56% -
Total Cost 64,214 69,156 50,730 47,468 50,424 44,108 48,047 21.26%
-
Net Worth 77,600 76,799 70,260 70,090 69,999 69,600 68,954 8.17%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 77,600 76,799 70,260 70,090 69,999 69,600 68,954 8.17%
NOSH 40,000 40,000 39,920 40,051 39,999 40,000 39,858 0.23%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.88% 4.46% 1.95% 2.14% 3.36% 3.09% 1.16% -
ROE 4.24% 4.21% 1.44% 1.48% 2.50% 2.02% 0.82% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 168.77 180.97 129.61 121.10 130.44 113.79 121.95 24.11%
EPS 8.24 8.08 2.53 2.59 4.38 3.52 1.41 223.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.92 1.76 1.75 1.75 1.74 1.73 7.91%
Adjusted Per Share Value based on latest NOSH - 39,629
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 48.37 51.86 37.07 34.75 37.38 32.61 34.83 24.40%
EPS 2.36 2.32 0.72 0.74 1.26 1.01 0.40 225.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.556 0.5502 0.5034 0.5022 0.5015 0.4987 0.494 8.17%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.48 0.42 0.37 0.43 0.45 0.45 0.51 -
P/RPS 0.28 0.23 0.29 0.36 0.34 0.40 0.42 -23.62%
P/EPS 5.83 5.20 14.62 16.62 10.27 12.78 36.17 -70.28%
EY 17.16 19.24 6.84 6.02 9.73 7.82 2.76 236.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.21 0.25 0.26 0.26 0.29 -9.39%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 26/08/11 27/05/11 24/02/11 26/11/10 30/08/10 -
Price 0.48 0.45 0.50 0.425 0.43 0.46 0.42 -
P/RPS 0.28 0.25 0.39 0.35 0.33 0.40 0.34 -12.10%
P/EPS 5.83 5.57 19.76 16.43 9.82 13.07 29.79 -66.19%
EY 17.16 17.96 5.06 6.09 10.19 7.65 3.36 195.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.28 0.24 0.25 0.26 0.24 2.75%

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