Highlights

[SKPRES] QoQ Quarter Result on 2010-12-31 [#3]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     23.86%    YoY -     95.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 109,800 59,310 77,451 56,545 58,586 50,620 54,280 59.88%
  QoQ % 85.13% -23.42% 36.97% -3.48% 15.74% -6.74% -
  Horiz. % 202.28% 109.27% 142.69% 104.17% 107.93% 93.26% 100.00%
PBT 12,697 7,009 8,153 9,575 8,387 5,631 4,108 112.04%
  QoQ % 81.15% -14.03% -14.85% 14.16% 48.94% 37.07% -
  Horiz. % 309.08% 170.62% 198.47% 233.08% 204.16% 137.07% 100.00%
Tax -3,714 -1,561 -352 -1,969 -2,246 -1,153 -2,312 37.12%
  QoQ % -137.92% -343.47% 82.12% 12.33% -94.80% 50.13% -
  Horiz. % 160.64% 67.52% 15.22% 85.16% 97.15% 49.87% 100.00%
NP 8,983 5,448 7,801 7,606 6,141 4,478 1,796 192.18%
  QoQ % 64.89% -30.16% 2.56% 23.86% 37.14% 149.33% -
  Horiz. % 500.17% 303.34% 434.35% 423.50% 341.93% 249.33% 100.00%
NP to SH 8,983 5,448 7,801 7,606 6,141 4,478 1,796 192.18%
  QoQ % 64.89% -30.16% 2.56% 23.86% 37.14% 149.33% -
  Horiz. % 500.17% 303.34% 434.35% 423.50% 341.93% 249.33% 100.00%
Tax Rate 29.25 % 22.27 % 4.32 % 20.56 % 26.78 % 20.48 % 56.28 % -35.33%
  QoQ % 31.34% 415.51% -78.99% -23.23% 30.76% -63.61% -
  Horiz. % 51.97% 39.57% 7.68% 36.53% 47.58% 36.39% 100.00%
Total Cost 100,817 53,862 69,650 48,939 52,445 46,142 52,484 54.47%
  QoQ % 87.18% -22.67% 42.32% -6.69% 13.66% -12.08% -
  Horiz. % 192.09% 102.63% 132.71% 93.25% 99.93% 87.92% 100.00%
Net Worth 173,671 161,643 156,019 155,713 149,053 143,295 137,693 16.72%
  QoQ % 7.44% 3.60% 0.20% 4.47% 4.02% 4.07% -
  Horiz. % 126.13% 117.39% 113.31% 113.09% 108.25% 104.07% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 6,000 5,988 - - 2,993 -
  QoQ % 0.00% 0.00% 0.20% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.47% 200.08% 0.00% 0.00% 100.00%
Div Payout % - % - % 76.92 % 78.74 % - % - % 166.67 % -
  QoQ % 0.00% 0.00% -2.31% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 46.15% 47.24% 0.00% 0.00% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 173,671 161,643 156,019 155,713 149,053 143,295 137,693 16.72%
  QoQ % 7.44% 3.60% 0.20% 4.47% 4.02% 4.07% -
  Horiz. % 126.13% 117.39% 113.31% 113.09% 108.25% 104.07% 100.00%
NOSH 598,866 598,681 600,076 598,897 596,213 597,066 598,666 0.02%
  QoQ % 0.03% -0.23% 0.20% 0.45% -0.14% -0.27% -
  Horiz. % 100.03% 100.00% 100.24% 100.04% 99.59% 99.73% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.18 % 9.19 % 10.07 % 13.45 % 10.48 % 8.85 % 3.31 % 82.69%
  QoQ % -10.99% -8.74% -25.13% 28.34% 18.42% 167.37% -
  Horiz. % 247.13% 277.64% 304.23% 406.34% 316.62% 267.37% 100.00%
ROE 5.17 % 3.37 % 5.00 % 4.88 % 4.12 % 3.13 % 1.30 % 150.80%
  QoQ % 53.41% -32.60% 2.46% 18.45% 31.63% 140.77% -
  Horiz. % 397.69% 259.23% 384.62% 375.38% 316.92% 240.77% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.33 9.91 12.91 9.44 9.83 8.48 9.07 59.78%
  QoQ % 84.96% -23.24% 36.76% -3.97% 15.92% -6.50% -
  Horiz. % 202.09% 109.26% 142.34% 104.08% 108.38% 93.50% 100.00%
EPS 1.50 0.91 1.30 1.27 1.03 0.75 0.30 192.12%
  QoQ % 64.84% -30.00% 2.36% 23.30% 37.33% 150.00% -
  Horiz. % 500.00% 303.33% 433.33% 423.33% 343.33% 250.00% 100.00%
DPS 0.00 0.00 1.00 1.00 0.00 0.00 0.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 200.00% 0.00% 0.00% 100.00%
NAPS 0.2900 0.2700 0.2600 0.2600 0.2500 0.2400 0.2300 16.69%
  QoQ % 7.41% 3.85% 0.00% 4.00% 4.17% 4.35% -
  Horiz. % 126.09% 117.39% 113.04% 113.04% 108.70% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 8.78 4.74 6.20 4.52 4.69 4.05 4.34 59.89%
  QoQ % 85.23% -23.55% 37.17% -3.62% 15.80% -6.68% -
  Horiz. % 202.30% 109.22% 142.86% 104.15% 108.06% 93.32% 100.00%
EPS 0.72 0.44 0.62 0.61 0.49 0.36 0.14 197.65%
  QoQ % 63.64% -29.03% 1.64% 24.49% 36.11% 157.14% -
  Horiz. % 514.29% 314.29% 442.86% 435.71% 350.00% 257.14% 100.00%
DPS 0.00 0.00 0.48 0.48 0.00 0.00 0.24 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 200.00% 0.00% 0.00% 100.00%
NAPS 0.1389 0.1293 0.1248 0.1246 0.1192 0.1146 0.1101 16.74%
  QoQ % 7.42% 3.61% 0.16% 4.53% 4.01% 4.09% -
  Horiz. % 126.16% 117.44% 113.35% 113.17% 108.27% 104.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.1600 0.1700 0.1800 0.1500 0.1500 0.1300 0.1200 -
P/RPS 0.87 1.72 1.39 1.59 1.53 1.53 1.32 -24.25%
  QoQ % -49.42% 23.74% -12.58% 3.92% 0.00% 15.91% -
  Horiz. % 65.91% 130.30% 105.30% 120.45% 115.91% 115.91% 100.00%
P/EPS 10.67 18.68 13.85 11.81 14.56 17.33 40.00 -58.53%
  QoQ % -42.88% 34.87% 17.27% -18.89% -15.98% -56.67% -
  Horiz. % 26.68% 46.70% 34.62% 29.52% 36.40% 43.33% 100.00%
EY 9.38 5.35 7.22 8.47 6.87 5.77 2.50 141.26%
  QoQ % 75.33% -25.90% -14.76% 23.29% 19.06% 130.80% -
  Horiz. % 375.20% 214.00% 288.80% 338.80% 274.80% 230.80% 100.00%
DY 0.00 0.00 5.56 6.67 0.00 0.00 4.17 -
  QoQ % 0.00% 0.00% -16.64% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 133.33% 159.95% 0.00% 0.00% 100.00%
P/NAPS 0.55 0.63 0.69 0.58 0.60 0.54 0.52 3.81%
  QoQ % -12.70% -8.70% 18.97% -3.33% 11.11% 3.85% -
  Horiz. % 105.77% 121.15% 132.69% 111.54% 115.38% 103.85% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 25/08/11 30/05/11 28/02/11 24/11/10 26/08/10 31/05/10 -
Price 0.1900 0.1700 0.1700 0.1800 0.1500 0.1400 0.1200 -
P/RPS 1.04 1.72 1.32 1.91 1.53 1.65 1.32 -14.68%
  QoQ % -39.53% 30.30% -30.89% 24.84% -7.27% 25.00% -
  Horiz. % 78.79% 130.30% 100.00% 144.70% 115.91% 125.00% 100.00%
P/EPS 12.67 18.68 13.08 14.17 14.56 18.67 40.00 -53.50%
  QoQ % -32.17% 42.81% -7.69% -2.68% -22.01% -53.32% -
  Horiz. % 31.67% 46.70% 32.70% 35.43% 36.40% 46.67% 100.00%
EY 7.89 5.35 7.65 7.06 6.87 5.36 2.50 115.01%
  QoQ % 47.48% -30.07% 8.36% 2.77% 28.17% 114.40% -
  Horiz. % 315.60% 214.00% 306.00% 282.40% 274.80% 214.40% 100.00%
DY 0.00 0.00 5.88 5.56 0.00 0.00 4.17 -
  QoQ % 0.00% 0.00% 5.76% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 141.01% 133.33% 0.00% 0.00% 100.00%
P/NAPS 0.66 0.63 0.65 0.69 0.60 0.58 0.52 17.21%
  QoQ % 4.76% -3.08% -5.80% 15.00% 3.45% 11.54% -
  Horiz. % 126.92% 121.15% 125.00% 132.69% 115.38% 111.54% 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