[SKBSHUT] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 32.32%
YoY- 21.56%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 63,397 59,197 43,876 36,035 33,306 31,890 35,175 10.30%
PBT 2,526 3,529 3,141 -3,532 -3,903 1,445 814 20.75%
Tax -1,204 -814 -736 850 484 -42 -490 16.14%
NP 1,322 2,715 2,405 -2,682 -3,419 1,403 324 26.38%
-
NP to SH 1,322 2,715 2,405 -2,682 -3,419 1,403 324 26.38%
-
Tax Rate 47.66% 23.07% 23.43% - - 2.91% 60.20% -
Total Cost 62,075 56,482 41,471 38,717 36,725 30,487 34,851 10.08%
-
Net Worth 69,918 69,141 66,955 58,234 61,599 65,878 64,158 1.44%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 1,200 1,200 - - - - - -
Div Payout % 90.77% 44.23% - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 69,918 69,141 66,955 58,234 61,599 65,878 64,158 1.44%
NOSH 39,953 39,966 40,093 39,615 39,999 40,555 40,270 -0.13%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.09% 4.59% 5.48% -7.44% -10.27% 4.40% 0.92% -
ROE 1.89% 3.93% 3.59% -4.61% -5.55% 2.13% 0.50% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 158.68 148.12 109.44 90.96 83.27 78.63 87.35 10.45%
EPS 3.31 6.79 6.00 -6.77 -8.55 3.46 0.80 26.67%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.73 1.67 1.47 1.54 1.6244 1.5932 1.57%
Adjusted Per Share Value based on latest NOSH - 39,615
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 44.66 41.70 30.91 25.38 23.46 22.46 24.78 10.30%
EPS 0.93 1.91 1.69 -1.89 -2.41 0.99 0.23 26.19%
DPS 0.85 0.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4925 0.4871 0.4717 0.4102 0.4339 0.4641 0.452 1.43%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.20 0.72 0.46 0.43 0.93 1.31 1.30 -
P/RPS 0.13 0.49 0.42 0.47 1.12 1.67 1.49 -33.37%
P/EPS 6.04 10.60 7.67 -6.35 -10.88 37.87 161.58 -42.14%
EY 16.54 9.43 13.04 -15.74 -9.19 2.64 0.62 72.77%
DY 15.00 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.42 0.28 0.29 0.60 0.81 0.82 -28.43%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 27/02/07 27/02/06 28/02/05 24/02/04 25/02/03 -
Price 0.48 0.85 0.60 0.49 0.90 1.20 1.25 -
P/RPS 0.30 0.57 0.55 0.54 1.08 1.53 1.43 -22.89%
P/EPS 14.51 12.51 10.00 -7.24 -10.53 34.69 155.36 -32.61%
EY 6.89 7.99 10.00 -13.82 -9.50 2.88 0.64 48.54%
DY 6.25 3.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.49 0.36 0.33 0.58 0.74 0.78 -16.19%

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