[SKBSHUT] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -58.88%
YoY- -40.35%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 54,152 58,458 47,110 57,724 65,380 57,730 40,680 4.87%
PBT 180 2,333 967 2,144 2,951 2,991 2,137 -33.76%
Tax -356 -869 -336 -1,155 -1,293 -605 -697 -10.58%
NP -176 1,464 631 989 1,658 2,386 1,440 -
-
NP to SH -176 1,464 631 989 1,658 2,386 1,440 -
-
Tax Rate 197.78% 37.25% 34.75% 53.87% 43.82% 20.23% 32.62% -
Total Cost 54,328 56,994 46,479 56,735 63,722 55,344 39,240 5.56%
-
Net Worth 76,799 76,799 69,600 70,000 70,000 68,824 65,999 2.55%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 1,200 1,200 1,200 - -
Div Payout % - - - 121.43% 72.38% 50.33% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 76,799 76,799 69,600 70,000 70,000 68,824 65,999 2.55%
NOSH 40,000 40,000 40,000 40,000 40,000 40,013 40,000 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -0.33% 2.50% 1.34% 1.71% 2.54% 4.13% 3.54% -
ROE -0.23% 1.91% 0.91% 1.41% 2.37% 3.47% 2.18% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 135.38 146.15 117.78 144.31 163.45 144.27 101.70 4.87%
EPS -0.44 3.66 1.58 2.47 4.15 5.96 3.60 -
DPS 0.00 0.00 0.00 3.00 3.00 3.00 0.00 -
NAPS 1.92 1.92 1.74 1.75 1.75 1.72 1.65 2.55%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 38.80 41.88 33.75 41.36 46.84 41.36 29.15 4.87%
EPS -0.13 1.05 0.45 0.71 1.19 1.71 1.03 -
DPS 0.00 0.00 0.00 0.86 0.86 0.86 0.00 -
NAPS 0.5502 0.5502 0.4987 0.5015 0.5015 0.4931 0.4729 2.55%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.45 0.42 0.45 0.75 0.38 0.64 0.45 -
P/RPS 0.33 0.29 0.38 0.52 0.23 0.44 0.44 -4.67%
P/EPS -102.27 11.48 28.53 30.33 9.17 10.73 12.50 -
EY -0.98 8.71 3.51 3.30 10.91 9.32 8.00 -
DY 0.00 0.00 0.00 4.00 7.89 4.69 0.00 -
P/NAPS 0.23 0.22 0.26 0.43 0.22 0.37 0.27 -2.63%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 29/11/11 26/11/10 26/11/09 25/11/08 26/11/07 05/12/06 -
Price 0.45 0.45 0.46 0.75 0.27 0.69 0.50 -
P/RPS 0.33 0.31 0.39 0.52 0.17 0.48 0.49 -6.37%
P/EPS -102.27 12.30 29.16 30.33 6.51 11.57 13.89 -
EY -0.98 8.13 3.43 3.30 15.35 8.64 7.20 -
DY 0.00 0.00 0.00 4.00 11.11 4.35 0.00 -
P/NAPS 0.23 0.23 0.26 0.43 0.15 0.40 0.30 -4.32%

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