[SKBSHUT] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -40.91%
YoY- -40.66%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 65,043 48,671 34,070 20,198 62,738 45,487 33,410 55.97%
PBT 3,602 4,230 2,927 1,781 4,109 4,935 4,510 -13.92%
Tax -1,093 -464 -373 -81 -1,232 -591 -454 79.72%
NP 2,509 3,766 2,554 1,700 2,877 4,344 4,056 -27.42%
-
NP to SH 2,509 3,766 2,554 1,700 2,877 4,344 4,056 -27.42%
-
Tax Rate 30.34% 10.97% 12.74% 4.55% 29.98% 11.98% 10.07% -
Total Cost 62,534 44,905 31,516 18,498 59,861 41,143 29,354 65.64%
-
Net Worth 70,027 71,237 69,945 70,000 68,423 69,600 69,199 0.79%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,200 - - - 1,200 - - -
Div Payout % 47.85% - - - 41.72% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 70,027 71,237 69,945 70,000 68,423 69,600 69,199 0.79%
NOSH 40,015 40,021 39,968 40,000 40,013 40,000 39,999 0.02%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.86% 7.74% 7.50% 8.42% 4.59% 9.55% 12.14% -
ROE 3.58% 5.29% 3.65% 2.43% 4.20% 6.24% 5.86% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 162.54 121.61 85.24 50.50 156.79 113.72 83.53 55.92%
EPS 6.27 9.41 6.39 4.25 7.19 10.86 10.14 -27.44%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.75 1.78 1.75 1.75 1.71 1.74 1.73 0.76%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 45.82 34.29 24.00 14.23 44.20 32.04 23.54 55.95%
EPS 1.77 2.65 1.80 1.20 2.03 3.06 2.86 -27.39%
DPS 0.85 0.00 0.00 0.00 0.85 0.00 0.00 -
NAPS 0.4933 0.5018 0.4927 0.4931 0.482 0.4903 0.4875 0.79%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.35 0.40 0.20 0.38 0.80 0.80 0.72 -
P/RPS 0.22 0.33 0.23 0.75 0.51 0.70 0.86 -59.73%
P/EPS 5.58 4.25 3.13 8.94 11.13 7.37 7.10 -14.84%
EY 17.91 23.52 31.95 11.18 8.99 13.58 14.08 17.41%
DY 8.57 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 0.20 0.22 0.11 0.22 0.47 0.46 0.42 -39.04%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 28/05/09 26/02/09 25/11/08 29/08/08 29/05/08 28/02/08 -
Price 0.36 0.37 0.48 0.27 0.41 0.80 0.85 -
P/RPS 0.22 0.30 0.56 0.53 0.26 0.70 1.02 -64.06%
P/EPS 5.74 3.93 7.51 6.35 5.70 7.37 8.38 -22.31%
EY 17.42 25.43 13.31 15.74 17.54 13.58 11.93 28.73%
DY 8.33 0.00 0.00 0.00 7.32 0.00 0.00 -
P/NAPS 0.21 0.21 0.27 0.15 0.24 0.46 0.49 -43.18%

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