[SKBSHUT] YoY Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 220.0%
YoY- 129.55%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 54,072 49,184 40,756 72,388 45,516 51,516 80,792 -6.47%
PBT 5,172 -1,972 -2,672 3,524 1,568 1,300 7,124 -5.19%
Tax -272 -272 -300 -292 -160 -164 -324 -2.87%
NP 4,900 -2,244 -2,972 3,232 1,408 1,136 6,800 -5.31%
-
NP to SH 4,900 -2,244 -2,972 3,232 1,408 1,136 6,800 -5.31%
-
Tax Rate 5.26% - - 8.29% 10.20% 12.62% 4.55% -
Total Cost 49,172 51,428 43,728 69,156 44,108 50,380 73,992 -6.58%
-
Net Worth 77,600 76,399 76,799 76,799 69,600 70,000 70,000 1.73%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 77,600 76,399 76,799 76,799 69,600 70,000 70,000 1.73%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,000 0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.06% -4.56% -7.29% 4.46% 3.09% 2.21% 8.42% -
ROE 6.31% -2.94% -3.87% 4.21% 2.02% 1.62% 9.71% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 135.18 122.96 101.89 180.97 113.79 128.79 201.98 -6.47%
EPS 12.24 -5.60 -7.44 8.08 3.52 2.84 17.00 -5.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.91 1.92 1.92 1.74 1.75 1.75 1.73%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 38.09 34.65 28.71 50.99 32.06 36.29 56.91 -6.47%
EPS 3.45 -1.58 -2.09 2.28 0.99 0.80 4.79 -5.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5466 0.5382 0.541 0.541 0.4903 0.4931 0.4931 1.73%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.65 0.50 0.45 0.42 0.45 0.75 0.38 -
P/RPS 0.48 0.41 0.44 0.23 0.40 0.58 0.19 16.69%
P/EPS 5.31 -8.91 -6.06 5.20 12.78 26.41 2.24 15.46%
EY 18.85 -11.22 -16.51 19.24 7.82 3.79 44.74 -13.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.26 0.23 0.22 0.26 0.43 0.22 7.52%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 27/11/13 28/11/12 29/11/11 26/11/10 26/11/09 25/11/08 -
Price 0.64 0.465 0.45 0.45 0.46 0.75 0.27 -
P/RPS 0.47 0.38 0.44 0.25 0.40 0.58 0.13 23.87%
P/EPS 5.22 -8.29 -6.06 5.57 13.07 26.41 1.59 21.90%
EY 19.14 -12.06 -16.51 17.96 7.65 3.79 62.96 -17.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.24 0.23 0.23 0.26 0.43 0.15 14.03%

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