[SKBSHUT] QoQ TTM 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- 62.03%
YoY- -26.04%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 56,055 57,724 65,043 65,921 63,397 65,380 62,738 -7.21%
PBT 1,360 2,144 3,600 3,403 2,526 2,951 4,109 -52.05%
Tax -896 -1,155 -1,195 -1,261 -1,204 -1,293 -1,286 -21.35%
NP 464 989 2,405 2,142 1,322 1,658 2,823 -69.89%
-
NP to SH 464 989 2,405 2,142 1,322 1,658 2,823 -69.89%
-
Tax Rate 65.88% 53.87% 33.19% 37.06% 47.66% 43.82% 31.30% -
Total Cost 55,591 56,735 62,638 63,779 62,075 63,722 59,915 -4.85%
-
Net Worth 69,975 70,000 70,055 71,135 69,918 70,000 68,400 1.52%
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 1,200 1,200 1,200 1,200 1,200 0.00%
Div Payout % 258.83% 121.43% 49.94% 56.02% 90.77% 72.38% 42.51% -
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 69,975 70,000 70,055 71,135 69,918 70,000 68,400 1.52%
NOSH 39,759 40,000 40,031 39,963 39,953 40,000 40,000 -0.40%
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 0.83% 1.71% 3.70% 3.25% 2.09% 2.54% 4.50% -
ROE 0.66% 1.41% 3.43% 3.01% 1.89% 2.37% 4.13% -
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 140.99 144.31 162.48 164.95 158.68 163.45 156.85 -6.84%
EPS 1.17 2.47 6.01 5.36 3.31 4.15 7.06 -69.73%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
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 40.16 41.36 46.60 47.23 45.42 46.84 44.95 -7.21%
EPS 0.33 0.71 1.72 1.53 0.95 1.19 2.02 -70.01%
DPS 0.86 0.86 0.86 0.86 0.86 0.86 0.86 0.00%
NAPS 0.5013 0.5015 0.5019 0.5097 0.5009 0.5015 0.4901 1.51%
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 0.51 0.52 0.22 0.24 0.13 0.23 0.51 0.00%
P/EPS 61.70 30.33 5.83 7.46 6.04 9.17 11.34 208.39%
EY 1.62 3.30 17.16 13.40 16.54 10.91 8.82 -67.58%
DY 4.17 4.00 8.57 7.50 15.00 7.89 3.75 7.31%
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 0.54 0.52 0.22 0.22 0.30 0.17 0.26 62.56%
P/EPS 65.12 30.33 5.99 6.90 14.51 6.51 5.81 398.63%
EY 1.54 3.30 16.69 14.49 6.89 15.35 17.21 -79.90%
DY 3.95 4.00 8.33 8.11 6.25 11.11 7.32 -33.64%
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