[SKBSHUT] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 43.31%
YoY- -26.94%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 103,388 67,492 72,260 79,624 74,756 70,662 68,366 7.13%
PBT 15,152 5,588 5,924 4,702 6,054 6,120 4,166 23.99%
Tax -1,298 -890 -920 -976 -954 -1,250 -972 4.93%
NP 13,854 4,698 5,004 3,726 5,100 4,870 3,194 27.69%
-
NP to SH 13,788 4,700 5,020 3,726 5,100 4,870 3,194 27.58%
-
Tax Rate 8.57% 15.93% 15.53% 20.76% 15.76% 20.42% 23.33% -
Total Cost 89,534 62,794 67,256 75,898 69,656 65,792 65,172 5.43%
-
Net Worth 106,920 93,279 84,399 84,399 81,999 80,000 77,199 5.57%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 106,920 93,279 84,399 84,399 81,999 80,000 77,199 5.57%
NOSH 132,000 44,000 40,000 40,000 40,000 40,000 40,000 22.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 13.40% 6.96% 6.92% 4.68% 6.82% 6.89% 4.67% -
ROE 12.90% 5.04% 5.95% 4.41% 6.22% 6.09% 4.14% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 78.32 153.39 180.65 199.06 186.89 176.66 170.92 -12.19%
EPS 10.50 10.68 12.52 9.32 12.74 12.18 7.98 4.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 2.12 2.11 2.11 2.05 2.00 1.93 -13.46%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 73.87 48.22 51.63 56.89 53.41 50.49 48.85 7.13%
EPS 9.85 3.36 3.59 2.66 3.64 3.48 2.28 27.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.764 0.6665 0.6031 0.6031 0.5859 0.5716 0.5516 5.57%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.38 2.01 0.60 0.50 0.46 0.76 0.665 -
P/RPS 0.49 1.31 0.33 0.25 0.25 0.43 0.39 3.87%
P/EPS 3.64 18.82 4.78 5.37 3.61 6.24 8.33 -12.88%
EY 27.49 5.31 20.92 18.63 27.72 16.02 12.01 14.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.95 0.28 0.24 0.22 0.38 0.34 5.54%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 25/02/22 25/02/21 27/02/20 27/02/19 27/02/18 27/02/17 -
Price 0.36 0.345 0.91 0.475 0.50 0.645 0.73 -
P/RPS 0.46 0.22 0.50 0.24 0.27 0.37 0.43 1.12%
P/EPS 3.45 3.23 7.25 5.10 3.92 5.30 9.14 -14.98%
EY 29.02 30.96 13.79 19.61 25.50 18.88 10.94 17.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.16 0.43 0.23 0.24 0.32 0.38 2.47%

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