[SKBSHUT] YoY TTM 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- -53.08%
YoY- -64.9%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 51,043 59,405 49,616 56,055 63,397 59,197 43,876 2.55%
PBT 48 2,372 1,384 1,360 2,526 3,529 3,141 -50.15%
Tax -481 -598 -558 -896 -1,204 -814 -736 -6.83%
NP -433 1,774 826 464 1,322 2,715 2,405 -
-
NP to SH -433 1,774 826 464 1,322 2,715 2,405 -
-
Tax Rate 1,002.08% 25.21% 40.32% 65.88% 47.66% 23.07% 23.43% -
Total Cost 51,476 57,631 48,790 55,591 62,075 56,482 41,471 3.66%
-
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 - - - 1,200 1,200 1,200 - -
Div Payout % - - - 258.83% 90.77% 44.23% - -
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 -0.85% 2.99% 1.66% 0.83% 2.09% 4.59% 5.48% -
ROE -0.56% 2.29% 1.18% 0.66% 1.89% 3.93% 3.59% -
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 127.61 148.51 123.80 140.99 158.68 148.12 109.44 2.59%
EPS -1.08 4.44 2.06 1.17 3.31 6.79 6.00 -
DPS 0.00 0.00 0.00 3.00 3.00 3.00 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 35.96 41.85 34.95 39.49 44.66 41.70 30.91 2.55%
EPS -0.31 1.25 0.58 0.33 0.93 1.91 1.69 -
DPS 0.00 0.00 0.00 0.85 0.85 0.85 0.00 -
NAPS 0.5438 0.5466 0.4941 0.4929 0.4925 0.4871 0.4717 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 0.31 0.32 0.36 0.51 0.13 0.49 0.42 -4.93%
P/EPS -36.03 10.82 21.83 61.70 6.04 10.60 7.67 -
EY -2.78 9.24 4.58 1.62 16.54 9.43 13.04 -
DY 0.00 0.00 0.00 4.17 15.00 4.17 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 0.35 0.32 0.35 0.54 0.30 0.57 0.55 -7.24%
P/EPS -41.57 10.82 20.86 65.12 14.51 12.51 10.00 -
EY -2.41 9.24 4.79 1.54 6.89 7.99 10.00 -
DY 0.00 0.00 0.00 3.95 6.25 3.53 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