Highlights

[SKPRES] QoQ Quarter Result on 2012-09-30 [#2]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 05-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     1.41%    YoY -     33.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 108,295 88,112 90,474 121,179 122,722 127,556 122,430 -7.86%
  QoQ % 22.91% -2.61% -25.34% -1.26% -3.79% 4.19% -
  Horiz. % 88.45% 71.97% 73.90% 98.98% 100.24% 104.19% 100.00%
PBT 12,163 9,219 13,125 16,328 15,762 15,633 15,081 -13.37%
  QoQ % 31.93% -29.76% -19.62% 3.59% 0.83% 3.66% -
  Horiz. % 80.65% 61.13% 87.03% 108.27% 104.52% 103.66% 100.00%
Tax -3,028 -2,171 -3,370 -4,343 -3,944 -3,683 -3,225 -4.12%
  QoQ % -39.47% 35.58% 22.40% -10.12% -7.09% -14.20% -
  Horiz. % 93.89% 67.32% 104.50% 134.67% 122.29% 114.20% 100.00%
NP 9,135 7,048 9,755 11,985 11,818 11,950 11,856 -15.97%
  QoQ % 29.61% -27.75% -18.61% 1.41% -1.10% 0.79% -
  Horiz. % 77.05% 59.45% 82.28% 101.09% 99.68% 100.79% 100.00%
NP to SH 9,135 7,048 9,755 11,985 11,818 11,950 11,856 -15.97%
  QoQ % 29.61% -27.75% -18.61% 1.41% -1.10% 0.79% -
  Horiz. % 77.05% 59.45% 82.28% 101.09% 99.68% 100.79% 100.00%
Tax Rate 24.90 % 23.55 % 25.68 % 26.60 % 25.02 % 23.56 % 21.38 % 10.71%
  QoQ % 5.73% -8.29% -3.46% 6.31% 6.20% 10.20% -
  Horiz. % 116.46% 110.15% 120.11% 124.42% 117.03% 110.20% 100.00%
Total Cost 99,160 81,064 80,719 109,194 110,904 115,606 110,574 -7.01%
  QoQ % 22.32% 0.43% -26.08% -1.54% -4.07% 4.55% -
  Horiz. % 89.68% 73.31% 73.00% 98.75% 100.30% 104.55% 100.00%
Net Worth 205,985 198,789 189,680 207,259 189,448 179,250 179,636 9.56%
  QoQ % 3.62% 4.80% -8.48% 9.40% 5.69% -0.22% -
  Horiz. % 114.67% 110.66% 105.59% 115.38% 105.46% 99.78% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 11,714 - - 8,981 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 130.43% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 97.74 % - % - % 75.76 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 129.01% 0.00% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 205,985 198,789 189,680 207,259 189,448 179,250 179,636 9.56%
  QoQ % 3.62% 4.80% -8.48% 9.40% 5.69% -0.22% -
  Horiz. % 114.67% 110.66% 105.59% 115.38% 105.46% 99.78% 100.00%
NOSH 895,588 903,589 903,240 901,127 902,137 597,500 598,787 30.82%
  QoQ % -0.89% 0.04% 0.23% -0.11% 50.99% -0.22% -
  Horiz. % 149.57% 150.90% 150.84% 150.49% 150.66% 99.78% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.44 % 8.00 % 10.78 % 9.89 % 9.63 % 9.37 % 9.68 % -8.74%
  QoQ % 5.50% -25.79% 9.00% 2.70% 2.77% -3.20% -
  Horiz. % 87.19% 82.64% 111.36% 102.17% 99.48% 96.80% 100.00%
ROE 4.43 % 3.55 % 5.14 % 5.78 % 6.24 % 6.67 % 6.60 % -23.36%
  QoQ % 24.79% -30.93% -11.07% -7.37% -6.45% 1.06% -
  Horiz. % 67.12% 53.79% 77.88% 87.58% 94.55% 101.06% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.09 9.75 10.02 13.45 13.60 21.35 20.45 -29.58%
  QoQ % 24.00% -2.69% -25.50% -1.10% -36.30% 4.40% -
  Horiz. % 59.12% 47.68% 49.00% 65.77% 66.50% 104.40% 100.00%
EPS 1.02 0.78 1.08 1.33 1.31 2.00 1.98 -35.76%
  QoQ % 30.77% -27.78% -18.80% 1.53% -34.50% 1.01% -
  Horiz. % 51.52% 39.39% 54.55% 67.17% 66.16% 101.01% 100.00%
DPS 0.00 0.00 0.00 1.30 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 86.67% 0.00% 0.00% 100.00%
NAPS 0.2300 0.2200 0.2100 0.2300 0.2100 0.3000 0.3000 -16.25%
  QoQ % 4.55% 4.76% -8.70% 9.52% -30.00% 0.00% -
  Horiz. % 76.67% 73.33% 70.00% 76.67% 70.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.66 7.05 7.24 9.69 9.82 10.20 9.79 -7.86%
  QoQ % 22.84% -2.62% -25.28% -1.32% -3.73% 4.19% -
  Horiz. % 88.46% 72.01% 73.95% 98.98% 100.31% 104.19% 100.00%
EPS 0.73 0.56 0.78 0.96 0.95 0.96 0.95 -16.12%
  QoQ % 30.36% -28.21% -18.75% 1.05% -1.04% 1.05% -
  Horiz. % 76.84% 58.95% 82.11% 101.05% 100.00% 101.05% 100.00%
DPS 0.00 0.00 0.00 0.94 0.00 0.00 0.72 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 130.56% 0.00% 0.00% 100.00%
NAPS 0.1648 0.1590 0.1517 0.1658 0.1515 0.1434 0.1437 9.57%
  QoQ % 3.65% 4.81% -8.50% 9.44% 5.65% -0.21% -
  Horiz. % 114.68% 110.65% 105.57% 115.38% 105.43% 99.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.3100 0.3150 0.3500 0.3500 0.3500 0.3300 0.1800 -
P/RPS 2.56 3.23 3.49 2.60 2.57 1.55 0.88 103.92%
  QoQ % -20.74% -7.45% 34.23% 1.17% 65.81% 76.14% -
  Horiz. % 290.91% 367.05% 396.59% 295.45% 292.05% 176.14% 100.00%
P/EPS 30.39 40.38 32.41 26.32 26.72 16.50 9.09 123.75%
  QoQ % -24.74% 24.59% 23.14% -1.50% 61.94% 81.52% -
  Horiz. % 334.32% 444.22% 356.55% 289.55% 293.95% 181.52% 100.00%
EY 3.29 2.48 3.09 3.80 3.74 6.06 11.00 -55.31%
  QoQ % 32.66% -19.74% -18.68% 1.60% -38.28% -44.91% -
  Horiz. % 29.91% 22.55% 28.09% 34.55% 34.00% 55.09% 100.00%
DY 0.00 0.00 0.00 3.71 0.00 0.00 8.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 44.54% 0.00% 0.00% 100.00%
P/NAPS 1.35 1.43 1.67 1.52 1.67 1.10 0.60 71.79%
  QoQ % -5.59% -14.37% 9.87% -8.98% 51.82% 83.33% -
  Horiz. % 225.00% 238.33% 278.33% 253.33% 278.33% 183.33% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 26/02/13 05/11/12 27/08/12 30/05/12 29/02/12 -
Price 0.3400 0.3450 0.3500 0.3800 0.3700 0.3500 0.3300 -
P/RPS 2.81 3.54 3.49 2.83 2.72 1.64 1.61 45.01%
  QoQ % -20.62% 1.43% 23.32% 4.04% 65.85% 1.86% -
  Horiz. % 174.53% 219.88% 216.77% 175.78% 168.94% 101.86% 100.00%
P/EPS 33.33 44.23 32.41 28.57 28.24 17.50 16.67 58.78%
  QoQ % -24.64% 36.47% 13.44% 1.17% 61.37% 4.98% -
  Horiz. % 199.94% 265.33% 194.42% 171.39% 169.41% 104.98% 100.00%
EY 3.00 2.26 3.09 3.50 3.54 5.71 6.00 -37.03%
  QoQ % 32.74% -26.86% -11.71% -1.13% -38.00% -4.83% -
  Horiz. % 50.00% 37.67% 51.50% 58.33% 59.00% 95.17% 100.00%
DY 0.00 0.00 0.00 3.42 0.00 0.00 4.55 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 75.16% 0.00% 0.00% 100.00%
P/NAPS 1.48 1.57 1.67 1.65 1.76 1.17 1.10 21.90%
  QoQ % -5.73% -5.99% 1.21% -6.25% 50.43% 6.36% -
  Horiz. % 134.55% 142.73% 151.82% 150.00% 160.00% 106.36% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers