[SKBSHUT] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -386.42%
YoY- -162.04%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 49,616 47,110 48,610 51,320 56,055 57,724 65,043 -16.47%
PBT 1,384 967 900 -597 1,360 2,144 3,600 -47.03%
Tax -558 -336 -337 -732 -896 -1,155 -1,195 -39.72%
NP 826 631 563 -1,329 464 989 2,405 -50.86%
-
NP to SH 826 631 563 -1,329 464 989 2,405 -50.86%
-
Tax Rate 40.32% 34.75% 37.44% - 65.88% 53.87% 33.19% -
Total Cost 48,790 46,479 48,047 52,649 55,591 56,735 62,638 -15.30%
-
Net Worth 70,133 69,600 69,091 68,599 69,975 70,000 70,055 0.07%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 1,200 1,200 1,200 1,200 -
Div Payout % - - - 0.00% 258.83% 121.43% 49.94% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 70,133 69,600 69,091 68,599 69,975 70,000 70,055 0.07%
NOSH 40,076 40,000 39,937 39,883 39,759 40,000 40,031 0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.66% 1.34% 1.16% -2.59% 0.83% 1.71% 3.70% -
ROE 1.18% 0.91% 0.81% -1.94% 0.66% 1.41% 3.43% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 123.80 117.78 121.72 128.67 140.99 144.31 162.48 -16.53%
EPS 2.06 1.58 1.41 -3.33 1.17 2.47 6.01 -50.92%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 3.00 -
NAPS 1.75 1.74 1.73 1.72 1.76 1.75 1.75 0.00%
Adjusted Per Share Value based on latest NOSH - 39,883
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 35.30 33.51 34.58 36.51 39.88 41.06 46.27 -16.46%
EPS 0.59 0.45 0.40 -0.95 0.33 0.70 1.71 -50.71%
DPS 0.00 0.00 0.00 0.85 0.85 0.85 0.85 -
NAPS 0.4989 0.4951 0.4915 0.488 0.4978 0.498 0.4984 0.06%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.45 0.45 0.51 0.68 0.72 0.75 0.35 -
P/RPS 0.36 0.38 0.42 0.53 0.51 0.52 0.22 38.73%
P/EPS 21.83 28.53 36.18 -20.41 61.70 30.33 5.83 140.55%
EY 4.58 3.51 2.76 -4.90 1.62 3.30 17.16 -58.44%
DY 0.00 0.00 0.00 4.41 4.17 4.00 8.57 -
P/NAPS 0.26 0.26 0.29 0.40 0.41 0.43 0.20 19.05%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 26/11/10 30/08/10 27/05/10 24/02/10 26/11/09 28/08/09 -
Price 0.43 0.46 0.42 0.70 0.76 0.75 0.36 -
P/RPS 0.35 0.39 0.35 0.54 0.54 0.52 0.22 36.16%
P/EPS 20.86 29.16 29.79 -21.01 65.12 30.33 5.99 129.22%
EY 4.79 3.43 3.36 -4.76 1.54 3.30 16.69 -56.39%
DY 0.00 0.00 0.00 4.29 3.95 4.00 8.33 -
P/NAPS 0.25 0.26 0.24 0.41 0.43 0.43 0.21 12.29%

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