[SKBSHUT] QoQ TTM Result on 2019-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 65,106 66,558 72,573 67,994 67,901 65,560 63,698 1.46% QoQ % -2.18% -8.29% 6.73% 0.14% 3.57% 2.92% - Horiz. % 102.21% 104.49% 113.93% 106.74% 106.60% 102.92% 100.00%
PBT 603 22 3,779 2,988 3,906 3,665 2,526 -61.42% QoQ % 2,640.91% -99.42% 26.47% -23.50% 6.58% 45.09% - Horiz. % 23.87% 0.87% 149.60% 118.29% 154.63% 145.09% 100.00%
Tax -959 -982 -513 -498 -492 -488 -1,244 -15.89% QoQ % 2.34% -91.42% -3.01% -1.22% -0.82% 60.77% - Horiz. % 77.09% 78.94% 41.24% 40.03% 39.55% 39.23% 100.00%
NP -356 -960 3,266 2,490 3,414 3,177 1,282 - QoQ % 62.92% -129.39% 31.16% -27.07% 7.46% 147.82% - Horiz. % -27.77% -74.88% 254.76% 194.23% 266.30% 247.82% 100.00%
NP to SH -347 -963 3,266 2,490 3,414 3,177 1,282 - QoQ % 63.97% -129.49% 31.16% -27.07% 7.46% 147.82% - Horiz. % -27.07% -75.12% 254.76% 194.23% 266.30% 247.82% 100.00%
Tax Rate 159.04 % 4,463.64 % 13.58 % 16.67 % 12.60 % 13.32 % 49.25 % 118.01% QoQ % -96.44% 32,769.22% -18.54% 32.30% -5.41% -72.95% - Horiz. % 322.92% 9,063.23% 27.57% 33.85% 25.58% 27.05% 100.00%
Total Cost 65,462 67,518 69,307 65,504 64,487 62,383 62,416 3.22% QoQ % -3.05% -2.58% 5.81% 1.58% 3.37% -0.05% - Horiz. % 104.88% 108.17% 111.04% 104.95% 103.32% 99.95% 100.00%
Net Worth 82,799 84,799 84,799 84,399 83,199 82,799 81,199 1.31% QoQ % -2.36% 0.00% 0.47% 1.44% 0.48% 1.97% - Horiz. % 101.97% 104.43% 104.43% 103.94% 102.46% 101.97% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 82,799 84,799 84,799 84,399 83,199 82,799 81,199 1.31% QoQ % -2.36% 0.00% 0.47% 1.44% 0.48% 1.97% - Horiz. % 101.97% 104.43% 104.43% 103.94% 102.46% 101.97% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -0.55 % -1.44 % 4.50 % 3.66 % 5.03 % 4.85 % 2.01 % - QoQ % 61.81% -132.00% 22.95% -27.24% 3.71% 141.29% - Horiz. % -27.36% -71.64% 223.88% 182.09% 250.25% 241.29% 100.00%
ROE -0.42 % -1.14 % 3.85 % 2.95 % 4.10 % 3.84 % 1.58 % - QoQ % 63.16% -129.61% 30.51% -28.05% 6.77% 143.04% - Horiz. % -26.58% -72.15% 243.67% 186.71% 259.49% 243.04% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 162.77 166.40 181.43 169.99 169.75 163.90 159.25 1.46% QoQ % -2.18% -8.28% 6.73% 0.14% 3.57% 2.92% - Horiz. % 102.21% 104.49% 113.93% 106.74% 106.59% 102.92% 100.00%
EPS -0.87 -2.41 8.17 6.23 8.54 7.94 3.21 - QoQ % 63.90% -129.50% 31.14% -27.05% 7.56% 147.35% - Horiz. % -27.10% -75.08% 254.52% 194.08% 266.04% 247.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.0700 2.1200 2.1200 2.1100 2.0800 2.0700 2.0300 1.31% QoQ % -2.36% 0.00% 0.47% 1.44% 0.48% 1.97% - Horiz. % 101.97% 104.43% 104.43% 103.94% 102.46% 101.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 162.77 166.40 181.43 169.99 169.75 163.90 159.25 1.46% QoQ % -2.18% -8.28% 6.73% 0.14% 3.57% 2.92% - Horiz. % 102.21% 104.49% 113.93% 106.74% 106.59% 102.92% 100.00%
EPS -0.87 -2.41 8.17 6.23 8.54 7.94 3.21 - QoQ % 63.90% -129.50% 31.14% -27.05% 7.56% 147.35% - Horiz. % -27.10% -75.08% 254.52% 194.08% 266.04% 247.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.0700 2.1200 2.1200 2.1100 2.0800 2.0700 2.0300 1.31% QoQ % -2.36% 0.00% 0.47% 1.44% 0.48% 1.97% - Horiz. % 101.97% 104.43% 104.43% 103.94% 102.46% 101.97% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.5100 0.4200 0.3900 0.5000 0.5050 0.5700 0.5800 -
P/RPS 0.31 0.25 0.21 0.29 0.30 0.35 0.36 -9.46% QoQ % 24.00% 19.05% -27.59% -3.33% -14.29% -2.78% - Horiz. % 86.11% 69.44% 58.33% 80.56% 83.33% 97.22% 100.00%
P/EPS -58.79 -17.45 4.78 8.03 5.92 7.18 18.10 - QoQ % -236.91% -465.06% -40.47% 35.64% -17.55% -60.33% - Horiz. % -324.81% -96.41% 26.41% 44.36% 32.71% 39.67% 100.00%
EY -1.70 -5.73 20.94 12.45 16.90 13.93 5.53 - QoQ % 70.33% -127.36% 68.19% -26.33% 21.32% 151.90% - Horiz. % -30.74% -103.62% 378.66% 225.14% 305.61% 251.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.25 0.20 0.18 0.24 0.24 0.28 0.29 -9.40% QoQ % 25.00% 11.11% -25.00% 0.00% -14.29% -3.45% - Horiz. % 86.21% 68.97% 62.07% 82.76% 82.76% 96.55% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 27/08/20 16/06/20 27/02/20 27/11/19 29/08/19 29/05/19 -
Price 0.5500 0.4500 0.4000 0.4750 0.4700 0.5250 0.6400 -
P/RPS 0.34 0.27 0.22 0.28 0.28 0.32 0.40 -10.24% QoQ % 25.93% 22.73% -21.43% 0.00% -12.50% -20.00% - Horiz. % 85.00% 67.50% 55.00% 70.00% 70.00% 80.00% 100.00%
P/EPS -63.40 -18.69 4.90 7.63 5.51 6.61 19.97 - QoQ % -239.22% -481.43% -35.78% 38.48% -16.64% -66.90% - Horiz. % -317.48% -93.59% 24.54% 38.21% 27.59% 33.10% 100.00%
EY -1.58 -5.35 20.41 13.11 18.16 15.13 5.01 - QoQ % 70.47% -126.21% 55.68% -27.81% 20.03% 202.00% - Horiz. % -31.54% -106.79% 407.39% 261.68% 362.48% 302.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.27 0.21 0.19 0.23 0.23 0.25 0.32 -10.68% QoQ % 28.57% 10.53% -17.39% 0.00% -8.00% -21.87% - Horiz. % 84.38% 65.62% 59.38% 71.88% 71.88% 78.12% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
SKB 20200227-Dec2019.pdf 
