Highlights

[SKPRES] QoQ Quarter Result on 2009-09-30 [#2]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     1.81%    YoY -     -21.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 50,620 54,280 56,232 47,077 42,163 78,518 44,025 9.78%
  QoQ % -6.74% -3.47% 19.45% 11.65% -46.30% 78.35% -
  Horiz. % 114.98% 123.29% 127.73% 106.93% 95.77% 178.35% 100.00%
PBT 5,631 4,108 5,015 4,477 4,277 -4,148 528 386.61%
  QoQ % 37.07% -18.09% 12.02% 4.68% 203.11% -885.61% -
  Horiz. % 1,066.48% 778.03% 949.81% 847.92% 810.04% -785.61% 100.00%
Tax -1,153 -2,312 -1,118 -1,054 -915 -465 -66 576.81%
  QoQ % 50.13% -106.80% -6.07% -15.19% -96.77% -604.55% -
  Horiz. % 1,746.97% 3,503.03% 1,693.94% 1,596.97% 1,386.36% 704.55% 100.00%
NP 4,478 1,796 3,897 3,423 3,362 -4,613 462 356.49%
  QoQ % 149.33% -53.91% 13.85% 1.81% 172.88% -1,098.48% -
  Horiz. % 969.26% 388.74% 843.51% 740.91% 727.71% -998.48% 100.00%
NP to SH 4,478 1,796 3,897 3,423 3,362 -4,613 462 356.49%
  QoQ % 149.33% -53.91% 13.85% 1.81% 172.88% -1,098.48% -
  Horiz. % 969.26% 388.74% 843.51% 740.91% 727.71% -998.48% 100.00%
Tax Rate 20.48 % 56.28 % 22.29 % 23.54 % 21.39 % - % 12.50 % 39.10%
  QoQ % -63.61% 152.49% -5.31% 10.05% 0.00% 0.00% -
  Horiz. % 163.84% 450.24% 178.32% 188.32% 171.12% 0.00% 100.00%
Total Cost 46,142 52,484 52,335 43,654 38,801 83,131 43,563 3.92%
  QoQ % -12.08% 0.28% 19.89% 12.51% -53.33% 90.83% -
  Horiz. % 105.92% 120.48% 120.14% 100.21% 89.07% 190.83% 100.00%
Net Worth 143,295 137,693 137,893 138,121 132,078 131,800 127,050 8.38%
  QoQ % 4.07% -0.15% -0.16% 4.57% 0.21% 3.74% -
  Horiz. % 112.79% 108.38% 108.54% 108.71% 103.96% 103.74% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 2,993 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 166.67 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 143,295 137,693 137,893 138,121 132,078 131,800 127,050 8.38%
  QoQ % 4.07% -0.15% -0.16% 4.57% 0.21% 3.74% -
  Horiz. % 112.79% 108.38% 108.54% 108.71% 103.96% 103.74% 100.00%
NOSH 597,066 598,666 599,538 600,526 600,357 599,090 577,500 2.25%
  QoQ % -0.27% -0.15% -0.16% 0.03% 0.21% 3.74% -
  Horiz. % 103.39% 103.67% 103.82% 103.99% 103.96% 103.74% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.85 % 3.31 % 6.93 % 7.27 % 7.97 % -5.88 % 1.05 % 315.78%
  QoQ % 167.37% -52.24% -4.68% -8.78% 235.54% -660.00% -
  Horiz. % 842.86% 315.24% 660.00% 692.38% 759.05% -560.00% 100.00%
ROE 3.13 % 1.30 % 2.83 % 2.48 % 2.55 % -3.50 % 0.36 % 324.50%
  QoQ % 140.77% -54.06% 14.11% -2.75% 172.86% -1,072.22% -
  Horiz. % 869.44% 361.11% 786.11% 688.89% 708.33% -972.22% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.48 9.07 9.38 7.84 7.02 13.11 7.62 7.41%
  QoQ % -6.50% -3.30% 19.64% 11.68% -46.45% 72.05% -
  Horiz. % 111.29% 119.03% 123.10% 102.89% 92.13% 172.05% 100.00%
EPS 0.75 0.30 0.65 0.57 0.56 -0.77 0.08 346.44%
  QoQ % 150.00% -53.85% 14.04% 1.79% 172.73% -1,062.50% -
  Horiz. % 937.50% 375.00% 812.50% 712.50% 700.00% -962.50% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.2400 0.2300 0.2300 0.2300 0.2200 0.2200 0.2200 5.99%
  QoQ % 4.35% 0.00% 0.00% 4.55% 0.00% 0.00% -
  Horiz. % 109.09% 104.55% 104.55% 104.55% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.05 4.34 4.50 3.77 3.37 6.28 3.52 9.83%
  QoQ % -6.68% -3.56% 19.36% 11.87% -46.34% 78.41% -
  Horiz. % 115.06% 123.30% 127.84% 107.10% 95.74% 178.41% 100.00%
EPS 0.36 0.14 0.31 0.27 0.27 -0.37 0.04 334.42%
  QoQ % 157.14% -54.84% 14.81% 0.00% 172.97% -1,025.00% -
  Horiz. % 900.00% 350.00% 775.00% 675.00% 675.00% -925.00% 100.00%
DPS 0.00 0.24 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1146 0.1101 0.1103 0.1105 0.1056 0.1054 0.1016 8.38%
  QoQ % 4.09% -0.18% -0.18% 4.64% 0.19% 3.74% -
  Horiz. % 112.80% 108.37% 108.56% 108.76% 103.94% 103.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.1300 0.1200 0.1100 0.0900 0.0800 0.0600 0.0600 -
P/RPS 1.53 1.32 1.17 1.15 1.14 0.46 0.79 55.56%
  QoQ % 15.91% 12.82% 1.74% 0.88% 147.83% -41.77% -
  Horiz. % 193.67% 167.09% 148.10% 145.57% 144.30% 58.23% 100.00%
P/EPS 17.33 40.00 16.92 15.79 14.29 -7.79 75.00 -62.45%
  QoQ % -56.67% 136.41% 7.16% 10.50% 283.44% -110.39% -
  Horiz. % 23.11% 53.33% 22.56% 21.05% 19.05% -10.39% 100.00%
EY 5.77 2.50 5.91 6.33 7.00 -12.83 1.33 166.72%
  QoQ % 130.80% -57.70% -6.64% -9.57% 154.56% -1,064.66% -
  Horiz. % 433.83% 187.97% 444.36% 475.94% 526.32% -964.66% 100.00%
DY 0.00 4.17 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.54 0.52 0.48 0.39 0.36 0.27 0.27 58.94%
  QoQ % 3.85% 8.33% 23.08% 8.33% 33.33% 0.00% -
  Horiz. % 200.00% 192.59% 177.78% 144.44% 133.33% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 23/02/10 26/11/09 28/08/09 19/06/09 27/02/09 -
Price 0.1400 0.1200 0.1100 0.1100 0.0800 0.0800 0.0600 -
P/RPS 1.65 1.32 1.17 1.40 1.14 0.61 0.79 63.62%
  QoQ % 25.00% 12.82% -16.43% 22.81% 86.89% -22.78% -
  Horiz. % 208.86% 167.09% 148.10% 177.22% 144.30% 77.22% 100.00%
P/EPS 18.67 40.00 16.92 19.30 14.29 -10.39 75.00 -60.53%
  QoQ % -53.32% 136.41% -12.33% 35.06% 237.54% -113.85% -
  Horiz. % 24.89% 53.33% 22.56% 25.73% 19.05% -13.85% 100.00%
EY 5.36 2.50 5.91 5.18 7.00 -9.62 1.33 153.89%
  QoQ % 114.40% -57.70% 14.09% -26.00% 172.77% -823.31% -
  Horiz. % 403.01% 187.97% 444.36% 389.47% 526.32% -723.31% 100.00%
DY 0.00 4.17 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.58 0.52 0.48 0.48 0.36 0.36 0.27 66.72%
  QoQ % 11.54% 8.33% 0.00% 33.33% 0.00% 33.33% -
  Horiz. % 214.81% 192.59% 177.78% 177.78% 133.33% 133.33% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers