[SKBSHUT] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 315.82%
YoY- 153.54%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 62,738 45,487 33,410 17,556 50,059 36,878 24,273 88.44%
PBT 4,109 4,935 4,510 2,939 1,346 2,636 2,342 45.51%
Tax -1,232 -591 -454 -74 -657 -485 -350 131.57%
NP 2,877 4,344 4,056 2,865 689 2,151 1,992 27.80%
-
NP to SH 2,877 4,344 4,056 2,865 689 2,151 1,992 27.80%
-
Tax Rate 29.98% 11.98% 10.07% 2.52% 48.81% 18.40% 14.94% -
Total Cost 59,861 41,143 29,354 14,691 49,370 34,727 22,281 93.37%
-
Net Worth 68,423 69,600 69,199 68,824 66,095 67,168 66,799 1.61%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,200 - - - 1,201 - - -
Div Payout % 41.72% - - - 174.42% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 68,423 69,600 69,199 68,824 66,095 67,168 66,799 1.61%
NOSH 40,013 40,000 39,999 40,013 40,058 39,981 39,999 0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.59% 9.55% 12.14% 16.32% 1.38% 5.83% 8.21% -
ROE 4.20% 6.24% 5.86% 4.16% 1.04% 3.20% 2.98% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 156.79 113.72 83.53 43.87 124.97 92.24 60.68 88.40%
EPS 7.19 10.86 10.14 7.16 1.72 5.38 4.98 27.77%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.71 1.74 1.73 1.72 1.65 1.68 1.67 1.59%
Adjusted Per Share Value based on latest NOSH - 40,013
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 44.83 32.50 23.87 12.54 35.77 26.35 17.34 88.47%
EPS 2.06 3.10 2.90 2.05 0.49 1.54 1.42 28.17%
DPS 0.86 0.00 0.00 0.00 0.86 0.00 0.00 -
NAPS 0.4889 0.4973 0.4944 0.4918 0.4723 0.4799 0.4773 1.61%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.80 0.80 0.72 0.64 0.89 0.56 0.46 -
P/RPS 0.51 0.70 0.86 1.46 0.71 0.61 0.76 -23.37%
P/EPS 11.13 7.37 7.10 8.94 51.74 10.41 9.24 13.22%
EY 8.99 13.58 14.08 11.19 1.93 9.61 10.83 -11.68%
DY 3.75 0.00 0.00 0.00 3.37 0.00 0.00 -
P/NAPS 0.47 0.46 0.42 0.37 0.54 0.33 0.28 41.28%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 28/02/08 26/11/07 30/08/07 30/05/07 27/02/07 -
Price 0.41 0.80 0.85 0.69 0.55 0.53 0.60 -
P/RPS 0.26 0.70 1.02 1.57 0.44 0.57 0.99 -59.02%
P/EPS 5.70 7.37 8.38 9.64 31.98 9.85 12.05 -39.31%
EY 17.54 13.58 11.93 10.38 3.13 10.15 8.30 64.75%
DY 7.32 0.00 0.00 0.00 5.45 0.00 0.00 -
P/NAPS 0.24 0.46 0.49 0.40 0.33 0.32 0.36 -23.70%

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