[SKBSHUT] QoQ TTM 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- 238.44%
YoY- 65.69%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
TTM 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 58,669 59,197 57,730 50,058 47,028 43,876 26.94%
PBT 4,109 3,714 3,529 2,991 1,362 2,994 3,141 19.63%
Tax -1,286 -818 -814 -605 -657 -838 -736 45.11%
NP 2,823 2,896 2,715 2,386 705 2,156 2,405 11.28%
-
NP to SH 2,823 2,896 2,715 2,386 705 2,156 2,405 11.28%
-
Tax Rate 31.30% 22.02% 23.07% 20.23% 48.24% 27.99% 23.43% -
Total Cost 59,915 55,773 56,482 55,344 49,353 44,872 41,471 27.82%
-
Net Worth 68,400 69,358 69,141 68,824 66,047 68,492 66,955 1.43%
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 1,200 1,200 1,200 1,200 - - -
Div Payout % 42.51% 41.47% 44.23% 50.33% 170.34% - - -
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 68,400 69,358 69,141 68,824 66,047 68,492 66,955 1.43%
NOSH 40,000 39,861 39,966 40,013 40,028 40,769 40,093 -0.15%
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 4.50% 4.94% 4.59% 4.13% 1.41% 4.58% 5.48% -
ROE 4.13% 4.18% 3.93% 3.47% 1.07% 3.15% 3.59% -
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 156.85 147.18 148.12 144.27 125.06 115.35 109.44 27.14%
EPS 7.06 7.27 6.79 5.96 1.76 5.29 6.00 11.46%
DPS 3.00 3.00 3.00 3.00 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 45.90 42.92 43.31 42.23 36.62 34.40 32.10 26.95%
EPS 2.07 2.12 1.99 1.75 0.52 1.58 1.76 11.43%
DPS 0.88 0.88 0.88 0.88 0.88 0.00 0.00 -
NAPS 0.5004 0.5074 0.5058 0.5035 0.4832 0.5011 0.4898 1.43%
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 0.54 0.49 0.44 0.71 0.49 0.42 13.83%
P/EPS 11.34 11.01 10.60 10.73 50.53 10.59 7.67 29.81%
EY 8.82 9.08 9.43 9.32 1.98 9.44 13.04 -22.96%
DY 3.75 3.75 4.17 4.69 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 0.54 0.57 0.48 0.44 0.46 0.55 -39.34%
P/EPS 5.81 11.01 12.51 11.57 31.23 10.02 10.00 -30.39%
EY 17.21 9.08 7.99 8.64 3.20 9.98 10.00 43.65%
DY 7.32 3.75 3.53 4.35 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