[SKBSHUT] YoY Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 1.92%
YoY- 88.01%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 57,048 50,118 45,482 67,508 52,176 50,164 68,140 -2.91%
PBT 3,948 -818 34 3,398 2,338 1,372 5,854 -6.35%
Tax -506 -372 -364 -104 -586 -146 -746 -6.26%
NP 3,442 -1,190 -330 3,294 1,752 1,226 5,108 -6.36%
-
NP to SH 3,442 -1,190 -330 3,294 1,752 1,226 5,108 -6.36%
-
Tax Rate 12.82% - 1,070.59% 3.06% 25.06% 10.64% 12.74% -
Total Cost 53,606 51,308 45,812 64,214 50,424 48,938 63,032 -2.66%
-
Net Worth 78,400 76,399 77,199 77,600 69,999 70,515 69,945 1.91%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 78,400 76,399 77,199 77,600 69,999 70,515 69,945 1.91%
NOSH 40,000 40,000 40,000 40,000 39,999 40,065 39,968 0.01%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.03% -2.37% -0.73% 4.88% 3.36% 2.44% 7.50% -
ROE 4.39% -1.56% -0.43% 4.24% 2.50% 1.74% 7.30% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 142.62 125.30 113.71 168.77 130.44 125.21 170.48 -2.92%
EPS 8.60 -2.98 -0.82 8.24 4.38 3.06 12.78 -6.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.91 1.93 1.94 1.75 1.76 1.75 1.90%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 41.73 36.66 33.27 49.39 38.17 36.70 49.85 -2.91%
EPS 2.52 -0.87 -0.24 2.41 1.28 0.90 3.74 -6.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5735 0.5589 0.5648 0.5677 0.5121 0.5159 0.5117 1.91%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.47 0.455 0.39 0.48 0.45 0.72 0.20 -
P/RPS 0.33 0.36 0.34 0.28 0.34 0.58 0.12 18.35%
P/EPS 5.46 -15.29 -47.27 5.83 10.27 23.53 1.56 23.20%
EY 18.31 -6.54 -2.12 17.16 9.73 4.25 63.90 -18.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.20 0.25 0.26 0.41 0.11 13.87%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 28/02/13 28/02/12 24/02/11 24/02/10 26/02/09 -
Price 0.55 0.55 0.45 0.48 0.43 0.76 0.48 -
P/RPS 0.39 0.44 0.40 0.28 0.33 0.61 0.28 5.67%
P/EPS 6.39 -18.49 -54.55 5.83 9.82 24.84 3.76 9.23%
EY 15.65 -5.41 -1.83 17.16 10.19 4.03 26.63 -8.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.23 0.25 0.25 0.43 0.27 0.60%

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