[SKBSHUT] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -36.49%
YoY- -37.05%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 98,980 88,020 61,340 69,712 75,520 66,156 72,248 5.38%
PBT 14,536 10,952 4,120 5,900 3,576 2,612 8,816 8.68%
Tax -3,636 -1,060 -948 -884 -976 -960 -1,072 22.56%
NP 10,900 9,892 3,172 5,016 2,600 1,652 7,744 5.86%
-
NP to SH 10,892 9,804 3,188 5,064 2,600 1,652 7,744 5.84%
-
Tax Rate 25.01% 9.68% 23.01% 14.98% 27.29% 36.75% 12.16% -
Total Cost 88,080 78,128 58,168 64,696 72,920 64,504 64,504 5.32%
-
Net Worth 118,799 102,959 91,959 82,799 83,199 80,000 79,600 6.89%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 118,799 102,959 91,959 82,799 83,199 80,000 79,600 6.89%
NOSH 132,000 132,000 44,000 40,000 40,000 40,000 40,000 22.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 11.01% 11.24% 5.17% 7.20% 3.44% 2.50% 10.72% -
ROE 9.17% 9.52% 3.47% 6.12% 3.13% 2.07% 9.73% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 74.98 66.68 139.41 174.28 188.80 165.39 180.62 -13.62%
EPS 8.24 7.48 7.20 12.56 6.48 4.12 19.36 -13.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.78 2.09 2.07 2.08 2.00 1.99 -12.38%
Adjusted Per Share Value based on latest NOSH - 44,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 70.72 62.89 43.83 49.81 53.96 47.27 51.62 5.38%
EPS 7.78 7.01 2.28 3.62 1.86 1.18 5.53 5.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8488 0.7357 0.6571 0.5916 0.5945 0.5716 0.5688 6.89%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.775 0.345 1.77 0.51 0.505 0.52 0.68 -
P/RPS 1.03 0.52 1.27 0.29 0.27 0.31 0.38 18.07%
P/EPS 9.39 4.65 24.43 4.03 7.77 12.59 3.51 17.81%
EY 10.65 21.53 4.09 24.82 12.87 7.94 28.47 -15.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.44 0.85 0.25 0.24 0.26 0.34 16.71%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 25/11/22 29/11/21 27/11/20 27/11/19 27/11/18 28/11/17 -
Price 0.635 0.385 2.09 0.55 0.47 0.60 0.76 -
P/RPS 0.85 0.58 1.50 0.32 0.25 0.36 0.42 12.46%
P/EPS 7.70 5.18 28.85 4.34 7.23 14.53 3.93 11.85%
EY 12.99 19.29 3.47 23.02 13.83 6.88 25.47 -10.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.49 1.00 0.27 0.23 0.30 0.38 10.97%

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