[SKBSHUT] QoQ TTM Result on 2019-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 67,994 67,901 65,560 63,698 66,326 62,756 64,279 3.81% QoQ % 0.14% 3.57% 2.92% -3.96% 5.69% -2.37% - Horiz. % 105.78% 105.63% 101.99% 99.10% 103.18% 97.63% 100.00%
PBT 2,988 3,906 3,665 2,526 3,331 1,812 3,363 -7.56% QoQ % -23.50% 6.58% 45.09% -24.17% 83.83% -46.12% - Horiz. % 88.85% 116.15% 108.98% 75.11% 99.05% 53.88% 100.00%
Tax -498 -492 -488 -1,244 -1,241 -1,361 -1,389 -49.44% QoQ % -1.22% -0.82% 60.77% -0.24% 8.82% 2.02% - Horiz. % 35.85% 35.42% 35.13% 89.56% 89.34% 97.98% 100.00%
NP 2,490 3,414 3,177 1,282 2,090 451 1,974 16.69% QoQ % -27.07% 7.46% 147.82% -38.66% 363.41% -77.15% - Horiz. % 126.14% 172.95% 160.94% 64.94% 105.88% 22.85% 100.00%
NP to SH 2,490 3,414 3,177 1,282 2,090 451 1,974 16.69% QoQ % -27.07% 7.46% 147.82% -38.66% 363.41% -77.15% - Horiz. % 126.14% 172.95% 160.94% 64.94% 105.88% 22.85% 100.00%
Tax Rate 16.67 % 12.60 % 13.32 % 49.25 % 37.26 % 75.11 % 41.30 % -45.29% QoQ % 32.30% -5.41% -72.95% 32.18% -50.39% 81.86% - Horiz. % 40.36% 30.51% 32.25% 119.25% 90.22% 181.86% 100.00%
Total Cost 65,504 64,487 62,383 62,416 64,236 62,305 62,305 3.38% QoQ % 1.58% 3.37% -0.05% -2.83% 3.10% 0.00% - Horiz. % 105.13% 103.50% 100.13% 100.18% 103.10% 100.00% 100.00%
Net Worth 84,399 83,199 82,799 81,199 81,999 80,000 79,600 3.97% QoQ % 1.44% 0.48% 1.97% -0.98% 2.50% 0.50% - Horiz. % 106.03% 104.52% 104.02% 102.01% 103.02% 100.50% 100.00%
Dividend 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 84,399 83,199 82,799 81,199 81,999 80,000 79,600 3.97% QoQ % 1.44% 0.48% 1.97% -0.98% 2.50% 0.50% - Horiz. % 106.03% 104.52% 104.02% 102.01% 103.02% 100.50% 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 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 3.66 % 5.03 % 4.85 % 2.01 % 3.15 % 0.72 % 3.07 % 12.40% QoQ % -27.24% 3.71% 141.29% -36.19% 337.50% -76.55% - Horiz. % 119.22% 163.84% 157.98% 65.47% 102.61% 23.45% 100.00%
ROE 2.95 % 4.10 % 3.84 % 1.58 % 2.55 % 0.56 % 2.48 % 12.23% QoQ % -28.05% 6.77% 143.04% -38.04% 355.36% -77.42% - Horiz. % 118.95% 165.32% 154.84% 63.71% 102.82% 22.58% 100.00%
Per Share 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 169.99 169.75 163.90 159.25 165.82 156.89 160.70 3.81% QoQ % 0.14% 3.57% 2.92% -3.96% 5.69% -2.37% - Horiz. % 105.78% 105.63% 101.99% 99.10% 103.19% 97.63% 100.00%
EPS 6.23 8.54 7.94 3.21 5.23 1.13 4.94 16.68% QoQ % -27.05% 7.56% 147.35% -38.62% 362.83% -77.13% - Horiz. % 126.11% 172.87% 160.73% 64.98% 105.87% 22.87% 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 2.1100 2.0800 2.0700 2.0300 2.0500 2.0000 1.9900 3.97% QoQ % 1.44% 0.48% 1.97% -0.98% 2.50% 0.50% - Horiz. % 106.03% 104.52% 104.02% 102.01% 103.02% 100.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 169.99 169.75 163.90 159.25 165.82 156.89 160.70 3.81% QoQ % 0.14% 3.57% 2.92% -3.96% 5.69% -2.37% - Horiz. % 105.78% 105.63% 101.99% 99.10% 103.19% 97.63% 100.00%
EPS 6.23 8.54 7.94 3.21 5.23 1.13 4.94 16.68% QoQ % -27.05% 7.56% 147.35% -38.62% 362.83% -77.13% - Horiz. % 126.11% 172.87% 160.73% 64.98% 105.87% 22.87% 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 2.1100 2.0800 2.0700 2.0300 2.0500 2.0000 1.9900 3.97% QoQ % 1.44% 0.48% 1.97% -0.98% 2.50% 0.50% - Horiz. % 106.03% 104.52% 104.02% 102.01% 103.02% 100.50% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.5000 0.5050 0.5700 0.5800 0.4600 0.5200 0.5200 -
P/RPS 0.29 0.30 0.35 0.36 0.28 0.33 0.32 -6.34% QoQ % -3.33% -14.29% -2.78% 28.57% -15.15% 3.13% - Horiz. % 90.62% 93.75% 109.38% 112.50% 87.50% 103.13% 100.00%
P/EPS 8.03 5.92 7.18 18.10 8.80 46.12 10.54 -16.54% QoQ % 35.64% -17.55% -60.33% 105.68% -80.92% 337.57% - Horiz. % 76.19% 56.17% 68.12% 171.73% 83.49% 437.57% 100.00%
EY 12.45 16.90 13.93 5.53 11.36 2.17 9.49 19.78% QoQ % -26.33% 21.32% 151.90% -51.32% 423.50% -77.13% - Horiz. % 131.19% 178.08% 146.79% 58.27% 119.70% 22.87% 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 0.24 0.24 0.28 0.29 0.22 0.26 0.26 -5.18% QoQ % 0.00% -14.29% -3.45% 31.82% -15.38% 0.00% - Horiz. % 92.31% 92.31% 107.69% 111.54% 84.62% 100.00% 100.00%
Price Multiplier on Announcement Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 27/11/19 29/08/19 29/05/19 27/02/19 27/11/18 28/08/18 -
Price 0.4750 0.4700 0.5250 0.6400 0.5500 0.6000 0.5550 -
P/RPS 0.28 0.28 0.32 0.40 0.33 0.38 0.35 -13.79% QoQ % 0.00% -12.50% -20.00% 21.21% -13.16% 8.57% - Horiz. % 80.00% 80.00% 91.43% 114.29% 94.29% 108.57% 100.00%
P/EPS 7.63 5.51 6.61 19.97 10.53 53.22 11.25 -22.75% QoQ % 38.48% -16.64% -66.90% 89.65% -80.21% 373.07% - Horiz. % 67.82% 48.98% 58.76% 177.51% 93.60% 473.07% 100.00%
EY 13.11 18.16 15.13 5.01 9.50 1.88 8.89 29.47% QoQ % -27.81% 20.03% 202.00% -47.26% 405.32% -78.85% - Horiz. % 147.47% 204.27% 170.19% 56.36% 106.86% 21.15% 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 0.23 0.23 0.25 0.32 0.27 0.30 0.28 -12.26% QoQ % 0.00% -8.00% -21.87% 18.52% -10.00% 7.14% - Horiz. % 82.14% 82.14% 89.29% 114.29% 96.43% 107.14% 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 20190529 QR3FY19.pdf 
