Shaker net profit halves in 9M 2016

17/10/2016 Argaam Exclusive

View other reports

Share Price

Al Hassan Ghazi Ibrahim Shaker Co. (SHAKER)

Al Hassan Ghazi Ibrahim Shaker Co.’s net profit declined 50 percent year on year (YoY) to SAR 77.42 million in the first nine months of 2016 due to a 12 percent drop in sales coupled with higher distribution expenses.

Financials (M)

Item	9m 2015	9m 2016	Change‬
Revenues	1,511.81	1,330.20	(12.0 %)
Gross Income	374.86	328.47	(12.4 %)
Operating Income	113.70	74.55	(34.4 %)
Net Income	154.38	79.03	(48.8 %)
Average Shares	55.50	55.50	-
EPS (Riyals)	2.78	1.42	(48.8 %)

Profit for the third quarter plunged 95 percent to SAR 2.36 million due to a drop in sales and higher financial charges. Compared to the previous quarter also net income fell 95 percent.

Current Quarter Comparison (M)

Compared With The

Item	Q3 2015	Q3 2016	Change‬
Revenues	442.12	401.38	(9.2 %)
Gross Income	115.78	94.41	(18.5 %)
Operating Income	27.60	14.04	(49.1 %)
Net Income	46.22	4.04	(91.3 %)
Average Shares	55.50	55.50	-
EPS (Riyals)	0.83	0.07	(91.3 %)

Item	Q2 2016	Q3 2016	Change‬
Revenues	533.76	401.38	(24.8 %)
Gross Income	135.40	94.41	(30.3 %)
Operating Income	37.88	14.04	(62.9 %)
Net Income	47.00	4.04	(91.4 %)
Average Shares	55.50	55.50	-
EPS (Riyals)	0.85	0.07	(91.4 %)

Financial results (Million)

Period	Revenues	Change	Gross Income	Change	Net Income	Change	EPS(Riyal)
Q1 2007	-	-	-	-	-	-	-
Q2 2007	-	-	-	-	-	-	-
Q3 2007	-	-	-	-	-	-	-
Q4 2007	-	-	-	-	-	-	-
2007	750.05	16.5 %	185.39	18.2 %	78.10	27.5 %	2.26
Q1 2008	-	-	-	-	-	-	-
Q2 2008	-	-	-	-	-	-	-
Q3 2008	-	-	-	-	-	-	-
Q4 2008	-	-	-	-	-	-	-
2008	917.70	22.4 %	244.49	31.9 %	103.03	31.9 %	1.86
Q1 2009	-	-	-	-	-	-	-
Q2 2009	-	-	-	-	-	-	-
Q3 2009	295.04	-	107.56	-	53.86	-	0.97
Q4 2009	182.11	-	55.64	-	11.66	-	0.21
2009	997.69	8.7 %	312.24	27.7 %	132.48	28.6 %	2.39
Q1 2010	224.35	-	69.71	-	19.29	-	0.35
Q2 2010	350.76	-	125.41	-	58.33	-	1.05
Q3 2010	336.54	14.1 %	108.56	0.9 %	46.57	(13.5 %)	0.84
Q4 2010	244.09	34.0 %	83.14	49.4 %	21.04	80.5 %	0.38
2010	1,155.74	15.8 %	386.82	23.9 %	145.23	9.6 %	2.62
Q1 2011	323.04	44.0 %	94.51	35.6 %	33.61	74.2 %	0.61
Q2 2011	556.37	58.6 %	166.27	32.6 %	73.63	26.2 %	1.33
Q3 2011	413.68	22.9 %	130.54	20.2 %	54.98	18.0 %	0.99
Q4 2011	273.08	11.9 %	75.31	(9.4 %)	18.00	(14.5 %)	0.32
2011	1,566.17	35.5 %	466.64	20.6 %	180.22	24.1 %	3.25
Q1 2012	375.87	16.4 %	114.07	20.7 %	40.03	19.1 %	0.72
Q2 2012	590.87	6.2 %	184.87	11.2 %	82.96	12.7 %	1.49
Q3 2012	455.98	10.2 %	138.15	5.8 %	58.41	6.2 %	1.05
Q4 2012	315.19	15.4 %	82.60	9.7 %	6.24	(65.3 %)	0.11
2012	1,737.91	11.0 %	519.69	11.4 %	187.64	4.1 %	3.38
Q1 2013	458.30	21.9 %	147.64	29.4 %	49.79	24.4 %	0.90
Q2 2013	526.79	(10.8 %)	138.03	(25.3 %)	74.94	(9.7 %)	1.35
Q3 2013	393.82	(13.6 %)	92.95	(32.7 %)	31.35	(46.3 %)	0.56
Q4 2013	318.44	1.0 %	26.53	(67.9 %)	(30.98)	(596.3 %)	(0.56)
2013	1,635.18	(5.9 %)	363.22	(30.1 %)	125.09	(33.3 %)	2.25
Q1 2014	312.18	(31.9 %)	70.03	(52.6 %)	20.62	(58.6 %)	0.37
Q2 2014	484.41	(8.0 %)	131.43	(4.8 %)	382.45	410.4 %	6.89
Q3 2014	408.05	3.6 %	110.81	19.2 %	43.78	39.7 %	0.79
Q4 2014	352.02	10.5 %	73.75	178.0 %	(9.95)	67.9 %	(0.18)
2014	1,556.66	(4.8 %)	386.02	6.3 %	436.90	249.3 %	7.87
Q1 2015	426.44	36.6 %	98.32	40.4 %	26.16	26.9 %	0.47
Q2 2015	643.25	32.8 %	160.77	22.3 %	82.01	(78.6 %)	1.48
Q3 2015	442.12	8.4 %	115.78	4.5 %	46.22	5.6 %	0.83
Q4 2015	374.72	6.4 %	60.00	(18.6 %)	(17.84)	(79.4 %)	(0.32)
2015	1,886.53	21.2 %	434.86	12.7 %	136.54	(68.7 %)	2.46
Q1 2016	395.07	(7.4 %)	98.66	0.3 %	27.98	7.0 %	0.50
Q2 2016	533.76	(17.0 %)	135.40	(15.8 %)	47.00	(42.7 %)	0.85
Q3 2016	401.38	(9.2 %)	94.41	(18.5 %)	4.04	(91.3 %)	0.07

Period	Revenues	Change	Gross Income	Change	Net Income	Change	EPS(Riyal)
2006	644.06	-	156.90	-	61.26	-	1.77
2007	750.05	16.5 %	185.39	18.2 %	78.10	27.5 %	2.26
2008	917.70	22.4 %	244.49	31.9 %	103.03	31.9 %	1.86
2009	997.69	8.7 %	312.24	27.7 %	132.48	28.6 %	2.39
2010	1,155.74	15.8 %	386.82	23.9 %	145.23	9.6 %	2.62
2011	1,566.17	35.5 %	466.64	20.6 %	180.22	24.1 %	3.25
2012	1,737.91	11.0 %	519.69	11.4 %	187.64	4.1 %	3.38
2013	1,635.18	(5.9 %)	363.22	(30.1 %)	125.09	(33.3 %)	2.25
2014	1,556.66	(4.8 %)	386.02	6.3 %	436.90	249.3 %	7.87
2015	1,886.53	21.2 %	434.86	12.7 %	136.54	(68.7 %)	2.46

Profitability

Period	Gross Margin	OIBDA Margin	Net Margin Before Unusual Items
Q1 2007	-	-	-
Q2 2007	-	-	-
Q3 2007	-	-	-
Q4 2007	-	-	-
2007	24.72 %	11.73 %	10.41 %
Q1 2008	-	-	-
Q2 2008	-	-	-
Q3 2008	-	-	-
Q4 2008	-	-	-
2008	26.64 %	12.88 %	11.23 %
Q1 2009	-	-	-
Q2 2009	-	-	-
Q3 2009	-	-	-
Q4 2009	-	-	-
2009	31.30 %	16.36 %	13.28 %
Q1 2010	-	-	-
Q2 2010	34.05 %	18.02 %	13.60 %
Q3 2010	32.85 %	16.68 %	12.42 %
Q4 2010	33.47 %	17.08 %	12.57 %
2010	33.47 %	17.08 %	12.57 %
Q1 2011	32.81 %	16.63 %	12.72 %
Q2 2011	30.99 %	15.60 %	11.98 %
Q3 2011	30.87 %	15.80 %	11.92 %
Q4 2011	29.79 %	15.28 %	11.51 %
2011	29.79 %	15.28 %	11.51 %
Q1 2012	30.03 %	15.61 %	11.53 %
Q2 2012	30.53 %	16.33 %	11.85 %
Q3 2012	30.22 %	16.41 %	11.76 %
Q4 2012	29.90 %	15.56 %	10.80 %
2012	29.90 %	15.56 %	10.80 %
Q1 2013	30.39 %	16.12 %	10.84 %
Q2 2013	28.83 %	14.07 %	8.79 %
Q3 2013	27.22 %	11.54 %	6.84 %
Q4 2013	23.87 %	8.62 %	3.84 %
2013	22.21 %	7.33 %	2.43 %
Q1 2014	21.12 %	5.30 %	0.50 %
Q2 2014	21.27 %	5.27 %	(0.03 %)
Q3 2014	22.24 %	6.12 %	1.53 %
Q4 2014	24.80 %	7.85 %	4.90 %
2014	24.80 %	7.85 %	4.90 %
Q1 2015	24.80 %	7.89 %	6.65 %
Q2 2015	24.25 %	7.33 %	8.82 %
Q3 2015	24.07 %	6.57 %	8.79 %
Q4 2015	23.05 %	5.56 %	7.28 %
2015	23.05 %	5.56 %	7.28 %
Q1 2016	23.46 %	5.60 %	7.46 %
Q2 2016	23.48 %	4.67 %	5.76 %
Q3 2016	22.78 %	3.99 %	3.42 %

Period	Gross Margin	OIBDA Margin	Net Margin Before Unusual Items
2006	24.36 %	11.32 %	9.51 %
2007	24.72 %	11.73 %	10.41 %
2008	26.64 %	12.88 %	11.23 %
2009	31.30 %	16.36 %	13.28 %
2010	33.47 %	17.08 %	12.57 %
2011	29.79 %	15.28 %	11.51 %
2012	29.90 %	15.56 %	10.80 %
2013	22.21 %	7.33 %	2.43 %
2014	24.80 %	7.85 %	4.90 %
2015	23.05 %	5.56 %	7.28 %

Period	Gross Margin	OIBDA Margin	Net Margin Before Unusual Items
Q1 2007	-	-	-
Q2 2007	-	-	-
Q3 2007	-	-	-
Q4 2007	-	-	-
Q1 2008	-	-	-
Q2 2008	-	-	-
Q3 2008	-	-	-
Q4 2008	-	-	-
Q1 2009	-	-	-
Q2 2009	-	-	-
Q3 2009	36.46 %	-	18.26 %
Q4 2009	30.55 %	9.08 %	6.40 %
Q1 2010	31.07 %	15.29 %	8.60 %
Q2 2010	35.75 %	21.26 %	16.63 %
Q3 2010	32.26 %	16.96 %	13.84 %
Q4 2010	34.06 %	12.87 %	8.62 %
Q1 2011	29.26 %	14.09 %	10.40 %
Q2 2011	29.89 %	16.86 %	13.23 %
Q3 2011	31.56 %	17.44 %	13.29 %
Q4 2011	27.58 %	10.21 %	6.59 %
Q1 2012	30.35 %	15.68 %	10.65 %
Q2 2012	31.29 %	18.80 %	14.04 %
Q3 2012	30.30 %	17.61 %	12.81 %
Q4 2012	26.21 %	6.36 %	1.98 %
Q1 2013	32.21 %	17.88 %	10.86 %
Q2 2013	26.20 %	12.31 %	7.56 %
Q3 2013	23.60 %	7.27 %	5.08 %
Q4 2013	8.33 %	(9.16 %)	(13.96 %)
Q1 2014	22.43 %	5.73 %	(2.47 %)
Q2 2014	27.13 %	12.83 %	6.54 %
Q3 2014	27.16 %	10.39 %	10.73 %
Q4 2014	20.95 %	(0.09 %)	2.43 %
Q1 2015	23.06 %	6.46 %	6.33 %
Q2 2015	24.99 %	10.03 %	12.75 %
Q3 2015	26.19 %	6.96 %	10.45 %
Q4 2015	16.01 %	(4.78 %)	(4.76 %)
Q1 2016	24.97 %	6.69 %	7.08 %
Q2 2016	25.37 %	7.91 %	8.28 %
Q3 2016	23.52 %	4.30 %	1.01 %

Per Share Data (Riyal)

Compared With The

Period	Shares Outstanding (M)	EPS (Riyal)	Adjusted EPS (Riyal)	Book Value (BV)
Q1 2007	-	-	-	-
Q2 2007	-	-	-	-
Q3 2007	-	-	-	-
Q4 2007	-	-	-	-
Q1 2008	-	-	-	-
Q2 2008	-	-	-	-
Q3 2008	-	-	-	-
Q4 2008	-	-	-	-
Q1 2009	-	-	-	-
Q2 2009	-	-	-	-
Q3 2009	55.50	-	-	6.69
Q4 2009	55.50	-	-	6.90
Q1 2010	55.50	-	-	7.25
Q2 2010	55.50	2.58	2.58	8.30
Q3 2010	55.50	2.45	2.45	9.14
Q4 2010	55.50	2.62	2.62	7.62
Q1 2011	55.50	2.87	2.87	8.23
Q2 2011	55.50	3.15	3.15	9.56
Q3 2011	55.50	3.30	3.30	10.55
Q4 2011	55.50	3.25	3.25	8.66
Q1 2012	55.50	3.36	3.36	9.38
Q2 2012	55.50	3.53	3.53	10.88
Q3 2012	55.50	3.59	3.59	11.93
Q4 2012	55.50	3.38	3.38	9.52
Q1 2013	55.50	3.56	3.56	10.42
Q2 2013	55.50	3.41	2.78	11.77
Q3 2013	55.50	2.92	2.09	12.33
Q4 2013	55.50	2.25	1.17	11.78
Q1 2014	55.50	1.73	0.14	12.15
Q2 2014	55.50	7.27	(0.01)	17.46
Q3 2014	55.50	7.49	0.42	18.25
Q4 2014	55.50	7.87	1.38	16.49
Q1 2015	55.50	7.97	2.00	16.78
Q2 2015	55.50	2.56	2.91	18.44
Q3 2015	55.50	2.60	2.95	19.28
Q4 2015	55.50	2.46	2.48	18.95
Q1 2016	55.50	2.49	2.49	19.28
Q2 2016	55.50	1.86	1.81	20.13
Q3 2016	55.50	1.10	1.05	20.20

Period	Shares Outstanding (M)	EPS (Riyal)	Adjusted EPS (Riyal)	Book Value (BV)
2006	34.52	1.77	1.77	4.52
2007	34.52	2.26	2.26	6.68
2008	55.50	1.86	1.86	6.63
2009	55.50	2.39	2.39	6.90
2010	55.50	2.62	2.62	7.62
2011	55.50	3.25	3.25	8.66
2012	55.50	3.38	3.38	9.52
2013	55.50	2.25	0.72	11.78
2014	55.50	7.87	1.38	16.49
2015	55.50	2.46	2.48	18.95

Multiple Ratios (End of Period Price)

Compared With The

Period	P/E	Adjusted P/E	Price/book
Q1 2007	-	-	-
Q2 2007	-	-	-
Q3 2007	-	-	-
Q4 2007	-	-	-
Q1 2008	-	-	-
Q2 2008	-	-	-
Q3 2008	-	-	-
Q4 2008	-	-	-
Q1 2009	-	-	-
Q2 2009	-	-	-
Q3 2009	-	-	-
Q4 2009	-	-	-
Q1 2010	-	-	-
Q2 2010	14.18	14.18	4.41
Q3 2010	17.91	17.91	4.80
Q4 2010	14.64	14.64	5.03
Q1 2011	11.79	11.79	4.12
Q2 2011	13.47	13.47	4.44
Q3 2011	12.23	12.23	3.83
Q4 2011	11.90	11.90	4.46
Q1 2012	13.08	13.08	4.69
Q2 2012	12.77	12.77	4.15
Q3 2012	12.20	12.20	3.67
Q4 2012	12.04	12.04	4.27
Q1 2013	12.50	12.50	4.27
Q2 2013	14.97	18.38	4.34
Q3 2013	17.47	24.47	4.14
Q4 2013	19.52	37.45	3.74
Q1 2014	30.20	More than 50	4.30
Q2 2014	6.61	NEG	2.75
Q3 2014	7.36	More than 50	3.02
Q4 2014	4.80	27.44	2.29
Q1 2015	6.26	24.94	2.97
Q2 2015	18.47	16.25	2.56
Q3 2015	14.86	13.10	2.01
Q4 2015	13.07	12.99	1.70
Q1 2016	10.80	10.80	1.40
Q2 2016	14.86	15.28	1.38
Q3 2016	14.31	15.00	0.78

Period	P/E	Adjusted P/E	Price/book
2006	-	-	-
2007	-	-	-
2008	-	-	-
2009	-	-	-
2010	14.64	14.64	5.03
2011	11.90	11.90	4.46
2012	12.04	12.04	4.27
2013	19.52	More than 50	3.74
2014	4.80	27.44	2.29
2015	13.07	12.99	1.70

Business Segments (Million)

Compared With The

Period	HVAC Solutions	Home appliances	Other segments	LG Air Conditioners and Home Appliances	Conditioners and products from the non-LG production
Q1 2010	-	-	-	178.77	45.58
Q2 2010	-	-	-	298.73	52.03
Q3 2010	-	-	-	277.14	59.40
Q4 2010	-	-	-	200.83	43.26
Q1 2011	-	-	-	269.90	53.13
Q2 2011	-	-	-	468.10	88.27
Q3 2011	-	-	-	344.15	69.53
Q4 2011	-	-	-	215.53	57.56
Q1 2012	-	-	-	291.10	84.77
Q2 2012	-	-	-	499.14	91.73
Q3 2012	-	-	-	375.26	80.72
Q4 2012	-	-	-	247.69	67.51
Q1 2013	-	-	-	379.58	78.72
Q2 2013	-	-	-	355.32	109.30
Q3 2013	-	-	-	314.42	79.40
Q4 2013	-	-	-	240.71	77.73
Q1 2014	-	-	-	246.01	66.17
Q2 2014	-	-	-	417.85	66.56
Q3 2014	-	-	-	348.47	59.58
Q4 2014	-	-	-	117.32	234.71
Q1 2015	-	-	-	341.04	85.39
Q2 2015	-	-	-	523.13	120.12
Q3 2015	-	-	-	359.40	82.73
Q4 2015	-	-	-	278.73	95.99
Q1 2016	273.05	118.40	3.63	-	-
Q2 2016	389.18	139.57	5.01	-	-
Q3 2016	275.31	119.57	6.50	-	-

Period	HVAC Solutions	Home appliances	Other segments	LG Air Conditioners and Home Appliances	Conditioners and products from the non-LG production
2009	-	-	-	828.57	169.12
2010	-	-	-	955.46	200.27
2011	-	-	-	1,297.68	268.48
2012	-	-	-	1,413.19	324.73
2013	-	-	-	1,290.03	345.15
2014	-	-	-	1,129.65	427.01
2015	-	-	-	1,502.30	384.23

Analysts Estimates (Million)

Item	Q3 2016 (e)	Q3 2016 (a)	Change‬
Average	28.50	4.04	(85.8 %)

Estimates vs Actual (Million)

Item	Q3 2016 (e)	Q3 2016 (a)	Change
Al Rajhi Capital	26.00	4.04	(84.5) %
SNB Capital	31.00	4.04	(87.0) %

Financial Ratios

	Current
Market Cap (M Riyal)	1,520.70
Enterprise Value (EV) (M)	1,870.02
Shares Outstanding ((M))	55.50
EPS ( Riyal) (TTM)	1.24
Book Value (BV) ( Riyal)	13.51
Par Value ( Riyal)	10.00
Adjusted P/E (Last12)	21.85
P/E (TTM)	22.07
Price/book	2.03
Return on Average Assets (%) (TTM)	4.0
Return on Average Equity (%) (TTM)	9.6

Twitter

Facebook

Linked in

Comments {{getCommentCount()}}

Be the first to comment

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

Sorry: the validity period has ended to comment on this news

Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.

Sign In

Search Result

Shaker net profit halves in 9M 2016

View other reports

Share Price

Al Hassan Ghazi Ibrahim Shaker Co. (SHAKER)

Financials (M)

Current Quarter Comparison (M)

Financial results (Million)

Financial results (Million)

Profitability

Profitability

Per Share Data (Riyal)

Per Share Data (Riyal)

Multiple Ratios (End of Period Price)

Ratios And Multiples

Business Segments (Million)

Revenue by Business Segment (Latest) 2016 Q3

Analysts Estimates (Million)

Analysts Estimates (Million)

Estimates vs Actual (Million)

Estimates Accuracy

Financial Ratios

Comments {{getCommentCount()}}

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

{{comment.DisplayName}}

Sign In

×

Forgot password?

Shaker net profit halves in 9M 2016

View other reports

Share Price

Al Hassan Ghazi Ibrahim Shaker Co. (SHAKER)

Financials (M)

Current Quarter Comparison (M)

Financial results (Million)

Financial results (Million)

Profitability

Profitability

Per Share Data (Riyal)

Per Share Data (Riyal)

Multiple Ratios (End of Period Price)

Ratios And Multiples

Business Segments (Million) Q3 2016

Revenue by Business Segment (Latest) 2016 Q3

Analysts Estimates (Million)

Analysts Estimates (Million)

Estimates vs Actual (Million)

Estimates Accuracy

Financial Ratios

Comments {{getCommentCount()}}

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

{{comment.DisplayName}}

Business Segments (Million)