Shaker widens Q1 losses by 38% on sales decline

08/05/2018 Argaam Exclusive

View other reports

Share Price

Al Hassan Ghazi Ibrahim Shaker Co. (SHAKER)

Al-Hassan Ghazi Ibrahim Shaker has widened net losses by 38.04 percent year-on-year (YoY) to SAR 20.55 million for the first quarter of 2018, on a 25.5 percent decline in sales on weak demand, in addition to a 16.2 million drop in profit from associates.

 

The company also cited a 10.3 percent slump in gross profit.

On a sequential basis, Shaker narrowed losses by 76.07 percent in Q1, due to a 3.5 percent increase in sales, lower cost of sales, and decreased operating expenses.



Current Quarter Comparison (M)

Compared With The
Item Q1 2017 Q1 2018 Change‬
Revenues 288.30 214.87 (25.5 %)
Gross Income 58.81 52.77 (10.3 %)
Operating Income (17.68) (6.60) 62.7 %
Net Income (14.89) (20.55) (38.0 %)
Average Shares 48.23 48.23 -
EPS (Riyals) (0.31) (0.43) (38.0 %)


Financial results (Million)

Period Revenues Change Gross Income Change Net Income Change EPS(Riyal)
Q1 2009 - - - - - - -
Q2 2009 - - - - - - -
Q3 2009 295.04 - 107.56 - 53.86 - 1.12
Q4 2009 182.11 - 55.64 - 11.66 - 0.24
Q1 2010 224.35 - 69.71 - 19.29 - 0.40
Q2 2010 350.76 - 125.41 - 58.33 - 1.21
Q3 2010 336.54 14.1 % 108.56 0.9 % 46.57 (13.5 %) 0.97
Q4 2010 244.09 34.0 % 83.14 49.4 % 21.04 80.5 % 0.44
Q1 2011 323.04 44.0 % 94.51 35.6 % 33.61 74.2 % 0.70
Q2 2011 556.37 58.6 % 166.27 32.6 % 73.63 26.2 % 1.53
Q3 2011 413.68 22.9 % 130.54 20.2 % 54.98 18.0 % 1.14
Q4 2011 273.08 11.9 % 75.31 (9.4 %) 18.00 (14.5 %) 0.37
Q1 2012 375.87 16.4 % 114.07 20.7 % 40.03 19.1 % 0.83
Q2 2012 590.87 6.2 % 184.87 11.2 % 82.96 12.7 % 1.72
Q3 2012 455.98 10.2 % 138.15 5.8 % 58.41 6.2 % 1.21
Q4 2012 315.19 15.4 % 82.60 9.7 % 6.24 (65.3 %) 0.13
Q1 2013 458.30 21.9 % 147.64 29.4 % 49.79 24.4 % 1.03
Q2 2013 526.79 (10.8 %) 138.03 (25.3 %) 74.94 (9.7 %) 1.55
Q3 2013 393.82 (13.6 %) 92.95 (32.7 %) 31.35 (46.3 %) 0.65
Q4 2013 318.44 1.0 % 26.53 (67.9 %) (30.98) (596.3 %) (0.64)
Q1 2014 312.18 (31.9 %) 70.03 (52.6 %) 20.62 (58.6 %) 0.43
Q2 2014 484.41 (8.0 %) 131.43 (4.8 %) 382.45 410.4 % 7.93
Q3 2014 408.05 3.6 % 110.81 19.2 % 43.78 39.7 % 0.91
Q4 2014 352.02 10.5 % 73.75 178.0 % (9.95) 67.9 % (0.21)
Q1 2015 426.44 36.6 % 98.32 40.4 % 26.16 26.9 % 0.54
Q2 2015 643.25 32.8 % 160.77 22.3 % 82.01 (78.6 %) 1.70
Q3 2015 442.12 8.4 % 115.78 4.5 % 46.22 5.6 % 0.96
Q4 2015 374.72 6.4 % 60.00 (18.6 %) (17.84) (79.4 %) (0.37)
Q1 2016 395.07 (7.4 %) 98.66 0.3 % 27.98 7.0 % 0.58
Q2 2016 533.76 (17.0 %) 135.40 (15.8 %) 47.00 (42.7 %) 0.97
Q3 2016 401.38 (9.2 %) 94.41 (18.5 %) 4.04 (91.3 %) 0.08
Q4 2016 324.20 (13.5 %) 60.46 0.8 % (30.21) (69.3 %) (0.63)
Q1 2017 288.30 (27.0 %) 58.81 (40.4 %) (14.89) (153.2 %) (0.31)
Q2 2017 335.15 (37.2 %) 68.27 (49.6 %) (21.09) (144.9 %) (0.44)
Q3 2017 202.89 (49.5 %) 27.34 (71.0 %) (49.17) (1317.4 %) (1.02)
Q4 2017 212.23 (34.5 %) 21.53 (64.4 %) (85.88) (184.3 %) (1.78)
Q1 2018 214.87 (25.5 %) 52.77 (10.3 %) (20.55) (38.0 %) (0.43)

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
Q1 2009 - - -
Q2 2009 - - -
Q3 2009 - - -
Q4 2009 - - -
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 %
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 %
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 %
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 %
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 %
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 %
Q1 2016 23.46 % 5.60 % 7.46 %
Q2 2016 23.48 % 4.67 % 5.76 %
Q3 2016 22.78 % 3.99 % 3.42 %
Q4 2016 23.51 % 4.30 % 2.78 %
Q1 2017 22.56 % 2.01 % 0.20 %
Q2 2017 20.90 % (1.36 %) (4.61 %)
Q3 2017 18.68 % (5.64 %) (10.03 %)
Q4 2017 16.94 % (9.27 %) (16.47 %)
Q1 2018 17.60 % (8.91 %) (18.31 %)


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Adjusted EPS (Riyal) Book Value (BV)
Q1 2009 - - - -
Q2 2009 - - - -
Q3 2009 48.23 - - 7.70
Q4 2009 48.23 - - 7.94
Q1 2010 48.23 - - 8.34
Q2 2010 48.23 2.97 2.97 9.55
Q3 2010 48.23 2.82 2.82 10.51
Q4 2010 48.23 3.01 3.01 8.77
Q1 2011 48.23 3.31 3.31 9.47
Q2 2011 48.23 3.63 3.63 10.99
Q3 2011 48.23 3.80 3.80 12.13
Q4 2011 48.23 3.74 3.74 9.97
Q1 2012 48.23 3.87 3.87 10.80
Q2 2012 48.23 4.06 4.06 12.52
Q3 2012 48.23 4.13 4.13 13.73
Q4 2012 48.23 3.89 3.89 10.96
Q1 2013 48.23 4.09 4.09 11.99
Q2 2013 48.23 3.93 3.20 13.54
Q3 2013 48.23 3.37 2.40 14.19
Q4 2013 48.23 2.59 1.35 13.55
Q1 2014 48.23 1.99 0.16 13.98
Q2 2014 48.23 8.36 (0.01) 20.09
Q3 2014 48.23 8.62 0.48 21.00
Q4 2014 48.23 9.06 1.58 18.98
Q1 2015 48.23 9.17 2.30 19.31
Q2 2015 48.23 2.94 3.35 21.22
Q3 2015 48.23 2.99 3.40 22.18
Q4 2015 48.23 2.83 2.85 21.81
Q1 2016 48.23 2.87 2.87 22.18
Q2 2016 48.23 2.14 2.08 23.16
Q3 2016 48.23 1.27 1.21 23.24
Q4 2016 48.23 1.01 0.95 21.65
Q1 2017 48.23 0.12 0.07 21.34
Q2 2017 48.23 (1.29) (1.29) 20.90
Q3 2017 48.23 (2.39) (2.39) 19.88
Q4 2017 48.23 (3.55) (3.55) 18.13
Q1 2018 48.23 (3.66) (3.66) 17.70

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
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 13.46 13.46 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 12.03 12.03 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 30.19 More than 50 4.30
Q2 2014 6.61 NEG 2.75
Q3 2014 7.36 More than 50 3.02
Q4 2014 4.79 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 15.27 1.38
Q3 2016 14.31 15.00 0.78
Q4 2016 21.68 23.00 1.01
Q1 2017 More than 50 More than 50 0.97
Q2 2017 NEG NEG 0.82
Q3 2017 NEG NEG 0.83
Q4 2017 NEG NEG 0.84
Q1 2018 NEG NEG 0.77

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 - -
Q4 2016 228.19 87.40 8.61 - -
Q1 2017 193.07 92.49 2.73 - -
Q2 2017 222.43 108.78 5.26 - -
Q3 2017 123.71 62.56 10.12 - -
Q4 2017 123.20 72.23 12.19 - -
Q1 2018 113.49 81.29 20.09 - -

Analysts Estimates (Million)

Item Q1 2018 (e) Q1 2018 (a) Change‬
Average (25.00) (20.55) 17.78 %

Estimates vs Actual (Million)

Item Q1 2018 (e) Q1 2018 (a) Change
SNB Capital (25.00) (20.55) 17.8 %

Current
Market Cap (M Riyal) 1,538.54
Enterprise Value (EV) (M) 1,887.86
Shares Outstanding ((M)) 48.23
EPS ( Riyal) (TTM) 1.43
Book Value (BV) ( Riyal) 15.54
Par Value ( Riyal) 10.00
Adjusted P/E (Last12) 22.11
P/E (TTM) 22.33
Price/book 2.05
Return on Average Assets (%) (TTM) 4.0
Return on Average Equity (%) (TTM) 9.6

Comments {{getCommentCount()}}

Be the first to comment

{{Comments.indexOf(comment)+1}}
{{comment.FollowersCount}}
{{comment.CommenterComments}}
loader Train
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.