[SKBSHUT] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -6.06%
YoY- -260.61%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 34,183 28,513 28,524 25,059 22,741 33,754 26,088 4.60%
PBT 2,083 1,090 1,974 -409 17 1,699 1,169 10.09%
Tax -486 -486 -253 -186 -182 -52 -293 8.79%
NP 1,597 604 1,721 -595 -165 1,647 876 10.51%
-
NP to SH 1,597 604 1,721 -595 -165 1,647 876 10.51%
-
Tax Rate 23.33% 44.59% 12.82% - 1,070.59% 3.06% 25.06% -
Total Cost 32,586 27,909 26,803 25,654 22,906 32,107 25,212 4.36%
-
Net Worth 77,199 76,399 78,400 76,399 77,199 77,600 69,999 1.64%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 77,199 76,399 78,400 76,399 77,199 77,600 69,999 1.64%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 39,999 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.67% 2.12% 6.03% -2.37% -0.73% 4.88% 3.36% -
ROE 2.07% 0.79% 2.20% -0.78% -0.21% 2.12% 1.25% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 85.46 71.28 71.31 62.65 56.85 84.39 65.22 4.60%
EPS 3.99 1.51 4.30 -1.49 -0.41 4.12 2.19 10.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.91 1.96 1.91 1.93 1.94 1.75 1.64%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 25.01 20.86 20.87 18.33 16.64 24.69 19.08 4.60%
EPS 1.17 0.44 1.26 -0.44 -0.12 1.20 0.64 10.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5648 0.5589 0.5735 0.5589 0.5648 0.5677 0.5121 1.64%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.665 0.60 0.47 0.455 0.39 0.48 0.45 -
P/RPS 0.78 0.84 0.66 0.73 0.69 0.57 0.69 2.06%
P/EPS 16.66 39.74 10.92 -30.59 -94.55 11.66 20.55 -3.43%
EY 6.00 2.52 9.15 -3.27 -1.06 8.58 4.87 3.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.24 0.24 0.20 0.25 0.26 4.56%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 26/02/15 27/02/14 28/02/13 28/02/12 24/02/11 -
Price 0.73 0.50 0.55 0.55 0.45 0.48 0.43 -
P/RPS 0.85 0.70 0.77 0.88 0.79 0.57 0.66 4.30%
P/EPS 18.28 33.11 12.78 -36.97 -109.09 11.66 19.63 -1.17%
EY 5.47 3.02 7.82 -2.70 -0.92 8.58 5.09 1.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.26 0.28 0.29 0.23 0.25 0.25 7.22%

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