[SKBSHUT] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 16.2%
YoY- -61.4%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 12,547 15,656 14,709 12,203 13,872 15,855 14,388 -2.25%
PBT 685 817 778 361 1,145 1,570 1,032 -6.59%
Tax -107 18 -253 -31 -290 -379 -170 -7.41%
NP 578 835 525 330 855 1,191 862 -6.43%
-
NP to SH 578 835 525 330 855 1,191 862 -6.43%
-
Tax Rate 15.62% -2.20% 32.52% 8.59% 25.33% 24.14% 16.47% -
Total Cost 11,969 14,821 14,184 11,873 13,017 14,664 13,526 -2.01%
-
Net Worth 77,199 77,600 70,133 69,975 69,918 69,141 66,955 2.39%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 77,199 77,600 70,133 69,975 69,918 69,141 66,955 2.39%
NOSH 40,000 40,000 40,076 39,759 39,953 39,966 40,093 -0.03%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.61% 5.33% 3.57% 2.70% 6.16% 7.51% 5.99% -
ROE 0.75% 1.08% 0.75% 0.47% 1.22% 1.72% 1.29% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 31.37 39.14 36.70 30.69 34.72 39.67 35.89 -2.21%
EPS 1.45 2.09 1.31 0.83 2.14 2.98 2.15 -6.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.94 1.75 1.76 1.75 1.73 1.67 2.43%
Adjusted Per Share Value based on latest NOSH - 39,759
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.97 11.19 10.51 8.72 9.91 11.33 10.28 -2.24%
EPS 0.41 0.60 0.38 0.24 0.61 0.85 0.62 -6.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5516 0.5545 0.5011 0.50 0.4996 0.494 0.4784 2.39%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.39 0.48 0.45 0.72 0.20 0.72 0.46 -
P/RPS 1.24 1.23 1.23 2.35 0.58 1.81 1.28 -0.52%
P/EPS 26.99 22.99 34.35 86.75 9.35 24.16 21.40 3.94%
EY 3.71 4.35 2.91 1.15 10.70 4.14 4.67 -3.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.25 0.26 0.41 0.11 0.42 0.28 -5.44%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 24/02/11 24/02/10 26/02/09 28/02/08 27/02/07 -
Price 0.45 0.48 0.43 0.76 0.48 0.85 0.60 -
P/RPS 1.43 1.23 1.17 2.48 1.38 2.14 1.67 -2.55%
P/EPS 31.14 22.99 32.82 91.57 22.43 28.52 27.91 1.84%
EY 3.21 4.35 3.05 1.09 4.46 3.51 3.58 -1.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.25 0.43 0.27 0.49 0.36 -7.18%

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