Highlights

[SKPRES] QoQ Annualized Quarter Result on 2009-06-30 [#1]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     358.82%    YoY -     1.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 195,735 193,961 178,480 168,652 174,729 179,032 180,498 5.56%
  QoQ % 0.91% 8.67% 5.83% -3.48% -2.40% -0.81% -
  Horiz. % 108.44% 107.46% 98.88% 93.44% 96.80% 99.19% 100.00%
PBT 18,057 18,358 17,508 17,108 5,127 13,365 18,994 -3.32%
  QoQ % -1.64% 4.86% 2.34% 233.68% -61.64% -29.63% -
  Horiz. % 95.07% 96.66% 92.18% 90.07% 26.99% 70.37% 100.00%
Tax -4,653 -4,114 -3,938 -3,660 -2,196 -2,506 -3,628 18.06%
  QoQ % -13.08% -4.49% -7.60% -66.67% 12.39% 30.91% -
  Horiz. % 128.25% 113.41% 108.54% 100.88% 60.53% 69.09% 100.00%
NP 13,404 14,244 13,570 13,448 2,931 10,858 15,366 -8.71%
  QoQ % -5.90% 4.97% 0.91% 358.82% -73.01% -29.33% -
  Horiz. % 87.23% 92.70% 88.31% 87.52% 19.07% 70.67% 100.00%
NP to SH 13,404 14,244 13,570 13,448 2,931 10,858 15,366 -8.71%
  QoQ % -5.90% 4.97% 0.91% 358.82% -73.01% -29.33% -
  Horiz. % 87.23% 92.70% 88.31% 87.52% 19.07% 70.67% 100.00%
Tax Rate 25.77 % 22.41 % 22.49 % 21.39 % 42.83 % 18.75 % 19.10 % 22.12%
  QoQ % 14.99% -0.36% 5.14% -50.06% 128.43% -1.83% -
  Horiz. % 134.92% 117.33% 117.75% 111.99% 224.24% 98.17% 100.00%
Total Cost 182,331 179,717 164,910 155,204 171,798 168,173 165,132 6.83%
  QoQ % 1.45% 8.98% 6.25% -9.66% 2.16% 1.84% -
  Horiz. % 110.42% 108.83% 99.87% 93.99% 104.04% 101.84% 100.00%
Net Worth 137,988 138,038 138,101 132,078 132,388 131,741 138,053 -0.03%
  QoQ % -0.04% -0.05% 4.56% -0.23% 0.49% -4.57% -
  Horiz. % 99.95% 99.99% 100.03% 95.67% 95.90% 95.43% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 2,999 - - - 3,008 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.70% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 22.38 % - % - % - % 102.66 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 21.80% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 137,988 138,038 138,101 132,078 132,388 131,741 138,053 -0.03%
  QoQ % -0.04% -0.05% 4.56% -0.23% 0.49% -4.57% -
  Horiz. % 99.95% 99.99% 100.03% 95.67% 95.90% 95.43% 100.00%
NOSH 599,951 600,168 600,442 600,357 601,764 598,823 600,234 -0.03%
  QoQ % -0.04% -0.05% 0.01% -0.23% 0.49% -0.24% -
  Horiz. % 99.95% 99.99% 100.03% 100.02% 100.25% 99.76% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.85 % 7.34 % 7.60 % 7.97 % 1.68 % 6.07 % 8.51 % -13.48%
  QoQ % -6.68% -3.42% -4.64% 374.40% -72.32% -28.67% -
  Horiz. % 80.49% 86.25% 89.31% 93.65% 19.74% 71.33% 100.00%
ROE 9.71 % 10.32 % 9.83 % 10.18 % 2.21 % 8.24 % 11.13 % -8.71%
  QoQ % -5.91% 4.98% -3.44% 360.63% -73.18% -25.97% -
  Horiz. % 87.24% 92.72% 88.32% 91.46% 19.86% 74.03% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 32.63 32.32 29.72 28.09 29.04 29.90 30.07 5.60%
  QoQ % 0.96% 8.75% 5.80% -3.27% -2.88% -0.57% -
  Horiz. % 108.51% 107.48% 98.84% 93.42% 96.57% 99.43% 100.00%
EPS 2.23 2.37 2.26 2.24 0.49 1.81 2.56 -8.80%
  QoQ % -5.91% 4.87% 0.89% 357.14% -72.93% -29.30% -
  Horiz. % 87.11% 92.58% 88.28% 87.50% 19.14% 70.70% 100.00%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2300 0.2300 0.2300 0.2200 0.2200 0.2200 0.2300 -
  QoQ % 0.00% 0.00% 4.55% 0.00% 0.00% -4.35% -
  Horiz. % 100.00% 100.00% 100.00% 95.65% 95.65% 95.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 15.66 15.51 14.28 13.49 13.98 14.32 14.44 5.56%
  QoQ % 0.97% 8.61% 5.86% -3.51% -2.37% -0.83% -
  Horiz. % 108.45% 107.41% 98.89% 93.42% 96.81% 99.17% 100.00%
EPS 1.07 1.14 1.09 1.08 0.23 0.87 1.23 -8.88%
  QoQ % -6.14% 4.59% 0.93% 369.57% -73.56% -29.27% -
  Horiz. % 86.99% 92.68% 88.62% 87.80% 18.70% 70.73% 100.00%
DPS 0.24 0.00 0.00 0.00 0.24 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1104 0.1104 0.1105 0.1056 0.1059 0.1054 0.1104 -
  QoQ % 0.00% -0.09% 4.64% -0.28% 0.47% -4.53% -
  Horiz. % 100.00% 100.00% 100.09% 95.65% 95.92% 95.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.1200 0.1100 0.0900 0.0800 0.0600 0.0600 0.0700 -
P/RPS 0.37 0.34 0.30 0.28 0.21 0.20 0.23 37.33%
  QoQ % 8.82% 13.33% 7.14% 33.33% 5.00% -13.04% -
  Horiz. % 160.87% 147.83% 130.43% 121.74% 91.30% 86.96% 100.00%
P/EPS 5.37 4.63 3.98 3.57 12.32 3.31 2.73 57.06%
  QoQ % 15.98% 16.33% 11.48% -71.02% 272.21% 21.25% -
  Horiz. % 196.70% 169.60% 145.79% 130.77% 451.28% 121.25% 100.00%
EY 18.62 21.58 25.11 28.00 8.12 30.22 36.57 -36.26%
  QoQ % -13.72% -14.06% -10.32% 244.83% -73.13% -17.36% -
  Horiz. % 50.92% 59.01% 68.66% 76.57% 22.20% 82.64% 100.00%
DY 4.17 0.00 0.00 0.00 8.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.06% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.52 0.48 0.39 0.36 0.27 0.27 0.30 44.34%
  QoQ % 8.33% 23.08% 8.33% 33.33% 0.00% -10.00% -
  Horiz. % 173.33% 160.00% 130.00% 120.00% 90.00% 90.00% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 23/02/10 26/11/09 28/08/09 19/06/09 27/02/09 27/11/08 -
Price 0.1200 0.1100 0.1100 0.0800 0.0800 0.0600 0.0600 -
P/RPS 0.37 0.34 0.37 0.28 0.28 0.20 0.20 50.76%
  QoQ % 8.82% -8.11% 32.14% 0.00% 40.00% 0.00% -
  Horiz. % 185.00% 170.00% 185.00% 140.00% 140.00% 100.00% 100.00%
P/EPS 5.37 4.63 4.87 3.57 16.42 3.31 2.34 74.07%
  QoQ % 15.98% -4.93% 36.41% -78.26% 396.07% 41.45% -
  Horiz. % 229.49% 197.86% 208.12% 152.56% 701.71% 141.45% 100.00%
EY 18.62 21.58 20.55 28.00 6.09 30.22 42.67 -42.50%
  QoQ % -13.72% 5.01% -26.61% 359.77% -79.85% -29.18% -
  Horiz. % 43.64% 50.57% 48.16% 65.62% 14.27% 70.82% 100.00%
DY 4.17 0.00 0.00 0.00 6.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.72% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.52 0.48 0.48 0.36 0.36 0.27 0.26 58.81%
  QoQ % 8.33% 0.00% 33.33% 0.00% 33.33% 3.85% -
  Horiz. % 200.00% 184.62% 184.62% 138.46% 138.46% 103.85% 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.
 


 

245  225  514  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 LAMBO 0.055-0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.095-0.02 
 DSONIC 0.92+0.03 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.37+0.005 
 NETX 0.0150.00 
 MNC 0.080.00 
Partners & Brokers