Highlights

[SKPRES] QoQ Quarter Result on 2011-12-31 [#3]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     31.98%    YoY -     55.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 121,179 122,722 127,556 122,430 109,800 59,310 77,451 34.66%
  QoQ % -1.26% -3.79% 4.19% 11.50% 85.13% -23.42% -
  Horiz. % 156.46% 158.45% 164.69% 158.07% 141.77% 76.58% 100.00%
PBT 16,328 15,762 15,633 15,081 12,697 7,009 8,153 58.68%
  QoQ % 3.59% 0.83% 3.66% 18.78% 81.15% -14.03% -
  Horiz. % 200.27% 193.33% 191.75% 184.97% 155.73% 85.97% 100.00%
Tax -4,343 -3,944 -3,683 -3,225 -3,714 -1,561 -352 431.51%
  QoQ % -10.12% -7.09% -14.20% 13.17% -137.92% -343.47% -
  Horiz. % 1,233.81% 1,120.45% 1,046.31% 916.19% 1,055.11% 443.47% 100.00%
NP 11,985 11,818 11,950 11,856 8,983 5,448 7,801 33.04%
  QoQ % 1.41% -1.10% 0.79% 31.98% 64.89% -30.16% -
  Horiz. % 153.63% 151.49% 153.19% 151.98% 115.15% 69.84% 100.00%
NP to SH 11,985 11,818 11,950 11,856 8,983 5,448 7,801 33.04%
  QoQ % 1.41% -1.10% 0.79% 31.98% 64.89% -30.16% -
  Horiz. % 153.63% 151.49% 153.19% 151.98% 115.15% 69.84% 100.00%
Tax Rate 26.60 % 25.02 % 23.56 % 21.38 % 29.25 % 22.27 % 4.32 % 234.83%
  QoQ % 6.31% 6.20% 10.20% -26.91% 31.34% 415.51% -
  Horiz. % 615.74% 579.17% 545.37% 494.91% 677.08% 515.51% 100.00%
Total Cost 109,194 110,904 115,606 110,574 100,817 53,862 69,650 34.84%
  QoQ % -1.54% -4.07% 4.55% 9.68% 87.18% -22.67% -
  Horiz. % 156.78% 159.23% 165.98% 158.76% 144.75% 77.33% 100.00%
Net Worth 207,259 189,448 179,250 179,636 173,671 161,643 156,019 20.78%
  QoQ % 9.40% 5.69% -0.22% 3.43% 7.44% 3.60% -
  Horiz. % 132.84% 121.43% 114.89% 115.14% 111.31% 103.60% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 11,714 - - 8,981 - - 6,000 56.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 195.22% 0.00% 0.00% 149.68% 0.00% 0.00% 100.00%
Div Payout % 97.74 % - % - % 75.76 % - % - % 76.92 % 17.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.07% 0.00% 0.00% 98.49% 0.00% 0.00% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 207,259 189,448 179,250 179,636 173,671 161,643 156,019 20.78%
  QoQ % 9.40% 5.69% -0.22% 3.43% 7.44% 3.60% -
  Horiz. % 132.84% 121.43% 114.89% 115.14% 111.31% 103.60% 100.00%
NOSH 901,127 902,137 597,500 598,787 598,866 598,681 600,076 31.04%
  QoQ % -0.11% 50.99% -0.22% -0.01% 0.03% -0.23% -
  Horiz. % 150.17% 150.34% 99.57% 99.79% 99.80% 99.77% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.89 % 9.63 % 9.37 % 9.68 % 8.18 % 9.19 % 10.07 % -1.19%
  QoQ % 2.70% 2.77% -3.20% 18.34% -10.99% -8.74% -
  Horiz. % 98.21% 95.63% 93.05% 96.13% 81.23% 91.26% 100.00%
ROE 5.78 % 6.24 % 6.67 % 6.60 % 5.17 % 3.37 % 5.00 % 10.12%
  QoQ % -7.37% -6.45% 1.06% 27.66% 53.41% -32.60% -
  Horiz. % 115.60% 124.80% 133.40% 132.00% 103.40% 67.40% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 13.45 13.60 21.35 20.45 18.33 9.91 12.91 2.76%
  QoQ % -1.10% -36.30% 4.40% 11.57% 84.96% -23.24% -
  Horiz. % 104.18% 105.34% 165.38% 158.40% 141.98% 76.76% 100.00%
EPS 1.33 1.31 2.00 1.98 1.50 0.91 1.30 1.53%
  QoQ % 1.53% -34.50% 1.01% 32.00% 64.84% -30.00% -
  Horiz. % 102.31% 100.77% 153.85% 152.31% 115.38% 70.00% 100.00%
DPS 1.30 0.00 0.00 1.50 0.00 0.00 1.00 19.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.00% 0.00% 0.00% 150.00% 0.00% 0.00% 100.00%
NAPS 0.2300 0.2100 0.3000 0.3000 0.2900 0.2700 0.2600 -7.83%
  QoQ % 9.52% -30.00% 0.00% 3.45% 7.41% 3.85% -
  Horiz. % 88.46% 80.77% 115.38% 115.38% 111.54% 103.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.69 9.82 10.20 9.79 8.78 4.74 6.20 34.57%
  QoQ % -1.32% -3.73% 4.19% 11.50% 85.23% -23.55% -
  Horiz. % 156.29% 158.39% 164.52% 157.90% 141.61% 76.45% 100.00%
EPS 0.96 0.95 0.96 0.95 0.72 0.44 0.62 33.73%
  QoQ % 1.05% -1.04% 1.05% 31.94% 63.64% -29.03% -
  Horiz. % 154.84% 153.23% 154.84% 153.23% 116.13% 70.97% 100.00%
DPS 0.94 0.00 0.00 0.72 0.00 0.00 0.48 56.34%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 195.83% 0.00% 0.00% 150.00% 0.00% 0.00% 100.00%
NAPS 0.1658 0.1515 0.1434 0.1437 0.1389 0.1293 0.1248 20.79%
  QoQ % 9.44% 5.65% -0.21% 3.46% 7.42% 3.61% -
  Horiz. % 132.85% 121.39% 114.90% 115.14% 111.30% 103.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.3500 0.3500 0.3300 0.1800 0.1600 0.1700 0.1800 -
P/RPS 2.60 2.57 1.55 0.88 0.87 1.72 1.39 51.64%
  QoQ % 1.17% 65.81% 76.14% 1.15% -49.42% 23.74% -
  Horiz. % 187.05% 184.89% 111.51% 63.31% 62.59% 123.74% 100.00%
P/EPS 26.32 26.72 16.50 9.09 10.67 18.68 13.85 53.24%
  QoQ % -1.50% 61.94% 81.52% -14.81% -42.88% 34.87% -
  Horiz. % 190.04% 192.92% 119.13% 65.63% 77.04% 134.87% 100.00%
EY 3.80 3.74 6.06 11.00 9.38 5.35 7.22 -34.74%
  QoQ % 1.60% -38.28% -44.91% 17.27% 75.33% -25.90% -
  Horiz. % 52.63% 51.80% 83.93% 152.35% 129.92% 74.10% 100.00%
DY 3.71 0.00 0.00 8.33 0.00 0.00 5.56 -23.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.73% 0.00% 0.00% 149.82% 0.00% 0.00% 100.00%
P/NAPS 1.52 1.67 1.10 0.60 0.55 0.63 0.69 69.06%
  QoQ % -8.98% 51.82% 83.33% 9.09% -12.70% -8.70% -
  Horiz. % 220.29% 242.03% 159.42% 86.96% 79.71% 91.30% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 05/11/12 27/08/12 30/05/12 29/02/12 30/11/11 25/08/11 30/05/11 -
Price 0.3800 0.3700 0.3500 0.3300 0.1900 0.1700 0.1700 -
P/RPS 2.83 2.72 1.64 1.61 1.04 1.72 1.32 66.04%
  QoQ % 4.04% 65.85% 1.86% 54.81% -39.53% 30.30% -
  Horiz. % 214.39% 206.06% 124.24% 121.97% 78.79% 130.30% 100.00%
P/EPS 28.57 28.24 17.50 16.67 12.67 18.68 13.08 68.11%
  QoQ % 1.17% 61.37% 4.98% 31.57% -32.17% 42.81% -
  Horiz. % 218.43% 215.90% 133.79% 127.45% 96.87% 142.81% 100.00%
EY 3.50 3.54 5.71 6.00 7.89 5.35 7.65 -40.54%
  QoQ % -1.13% -38.00% -4.83% -23.95% 47.48% -30.07% -
  Horiz. % 45.75% 46.27% 74.64% 78.43% 103.14% 69.93% 100.00%
DY 3.42 0.00 0.00 4.55 0.00 0.00 5.88 -30.25%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.16% 0.00% 0.00% 77.38% 0.00% 0.00% 100.00%
P/NAPS 1.65 1.76 1.17 1.10 0.66 0.63 0.65 85.77%
  QoQ % -6.25% 50.43% 6.36% 66.67% 4.76% -3.08% -
  Horiz. % 253.85% 270.77% 180.00% 169.23% 101.54% 96.92% 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.
 


 

308  386  539  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.035 
 HSI-C5P 0.27-0.03 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers