Highlights

[SKPRES] QoQ Quarter Result on 2012-12-31 [#3]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     -18.61%    YoY -     -17.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 106,154 108,295 88,112 90,474 121,179 122,722 127,556 -11.51%
  QoQ % -1.98% 22.91% -2.61% -25.34% -1.26% -3.79% -
  Horiz. % 83.22% 84.90% 69.08% 70.93% 95.00% 96.21% 100.00%
PBT 9,570 12,163 9,219 13,125 16,328 15,762 15,633 -27.88%
  QoQ % -21.32% 31.93% -29.76% -19.62% 3.59% 0.83% -
  Horiz. % 61.22% 77.80% 58.97% 83.96% 104.45% 100.83% 100.00%
Tax -2,286 -3,028 -2,171 -3,370 -4,343 -3,944 -3,683 -27.21%
  QoQ % 24.50% -39.47% 35.58% 22.40% -10.12% -7.09% -
  Horiz. % 62.07% 82.22% 58.95% 91.50% 117.92% 107.09% 100.00%
NP 7,284 9,135 7,048 9,755 11,985 11,818 11,950 -28.09%
  QoQ % -20.26% 29.61% -27.75% -18.61% 1.41% -1.10% -
  Horiz. % 60.95% 76.44% 58.98% 81.63% 100.29% 98.90% 100.00%
NP to SH 7,284 9,135 7,048 9,755 11,985 11,818 11,950 -28.09%
  QoQ % -20.26% 29.61% -27.75% -18.61% 1.41% -1.10% -
  Horiz. % 60.95% 76.44% 58.98% 81.63% 100.29% 98.90% 100.00%
Tax Rate 23.89 % 24.90 % 23.55 % 25.68 % 26.60 % 25.02 % 23.56 % 0.93%
  QoQ % -4.06% 5.73% -8.29% -3.46% 6.31% 6.20% -
  Horiz. % 101.40% 105.69% 99.96% 109.00% 112.90% 106.20% 100.00%
Total Cost 98,870 99,160 81,064 80,719 109,194 110,904 115,606 -9.89%
  QoQ % -0.29% 22.32% 0.43% -26.08% -1.54% -4.07% -
  Horiz. % 85.52% 85.77% 70.12% 69.82% 94.45% 95.93% 100.00%
Net Worth 215,822 205,985 198,789 189,680 207,259 189,448 179,250 13.16%
  QoQ % 4.78% 3.62% 4.80% -8.48% 9.40% 5.69% -
  Horiz. % 120.40% 114.92% 110.90% 105.82% 115.63% 105.69% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 11,714 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 97.74 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 215,822 205,985 198,789 189,680 207,259 189,448 179,250 13.16%
  QoQ % 4.78% 3.62% 4.80% -8.48% 9.40% 5.69% -
  Horiz. % 120.40% 114.92% 110.90% 105.82% 115.63% 105.69% 100.00%
NOSH 899,259 895,588 903,589 903,240 901,127 902,137 597,500 31.30%
  QoQ % 0.41% -0.89% 0.04% 0.23% -0.11% 50.99% -
  Horiz. % 150.50% 149.89% 151.23% 151.17% 150.82% 150.99% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.86 % 8.44 % 8.00 % 10.78 % 9.89 % 9.63 % 9.37 % -18.75%
  QoQ % -18.72% 5.50% -25.79% 9.00% 2.70% 2.77% -
  Horiz. % 73.21% 90.07% 85.38% 115.05% 105.55% 102.77% 100.00%
ROE 3.38 % 4.43 % 3.55 % 5.14 % 5.78 % 6.24 % 6.67 % -36.41%
  QoQ % -23.70% 24.79% -30.93% -11.07% -7.37% -6.45% -
  Horiz. % 50.67% 66.42% 53.22% 77.06% 86.66% 93.55% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.80 12.09 9.75 10.02 13.45 13.60 21.35 -32.63%
  QoQ % -2.40% 24.00% -2.69% -25.50% -1.10% -36.30% -
  Horiz. % 55.27% 56.63% 45.67% 46.93% 63.00% 63.70% 100.00%
EPS 0.81 1.02 0.78 1.08 1.33 1.31 2.00 -45.23%
  QoQ % -20.59% 30.77% -27.78% -18.80% 1.53% -34.50% -
  Horiz. % 40.50% 51.00% 39.00% 54.00% 66.50% 65.50% 100.00%
DPS 0.00 0.00 0.00 0.00 1.30 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2400 0.2300 0.2200 0.2100 0.2300 0.2100 0.3000 -13.81%
  QoQ % 4.35% 4.55% 4.76% -8.70% 9.52% -30.00% -
  Horiz. % 80.00% 76.67% 73.33% 70.00% 76.67% 70.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.49 8.66 7.05 7.24 9.69 9.82 10.20 -11.50%
  QoQ % -1.96% 22.84% -2.62% -25.28% -1.32% -3.73% -
  Horiz. % 83.24% 84.90% 69.12% 70.98% 95.00% 96.27% 100.00%
EPS 0.58 0.73 0.56 0.78 0.96 0.95 0.96 -28.51%
  QoQ % -20.55% 30.36% -28.21% -18.75% 1.05% -1.04% -
  Horiz. % 60.42% 76.04% 58.33% 81.25% 100.00% 98.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.94 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1726 0.1648 0.1590 0.1517 0.1658 0.1515 0.1434 13.14%
  QoQ % 4.73% 3.65% 4.81% -8.50% 9.44% 5.65% -
  Horiz. % 120.36% 114.92% 110.88% 105.79% 115.62% 105.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.3500 0.3100 0.3150 0.3500 0.3500 0.3500 0.3300 -
P/RPS 2.96 2.56 3.23 3.49 2.60 2.57 1.55 53.86%
  QoQ % 15.63% -20.74% -7.45% 34.23% 1.17% 65.81% -
  Horiz. % 190.97% 165.16% 208.39% 225.16% 167.74% 165.81% 100.00%
P/EPS 43.21 30.39 40.38 32.41 26.32 26.72 16.50 89.88%
  QoQ % 42.18% -24.74% 24.59% 23.14% -1.50% 61.94% -
  Horiz. % 261.88% 184.18% 244.73% 196.42% 159.52% 161.94% 100.00%
EY 2.31 3.29 2.48 3.09 3.80 3.74 6.06 -47.40%
  QoQ % -29.79% 32.66% -19.74% -18.68% 1.60% -38.28% -
  Horiz. % 38.12% 54.29% 40.92% 50.99% 62.71% 61.72% 100.00%
DY 0.00 0.00 0.00 0.00 3.71 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.46 1.35 1.43 1.67 1.52 1.67 1.10 20.75%
  QoQ % 8.15% -5.59% -14.37% 9.87% -8.98% 51.82% -
  Horiz. % 132.73% 122.73% 130.00% 151.82% 138.18% 151.82% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 30/08/13 31/05/13 26/02/13 05/11/12 27/08/12 30/05/12 -
Price 0.3450 0.3400 0.3450 0.3500 0.3800 0.3700 0.3500 -
P/RPS 2.92 2.81 3.54 3.49 2.83 2.72 1.64 46.85%
  QoQ % 3.91% -20.62% 1.43% 23.32% 4.04% 65.85% -
  Horiz. % 178.05% 171.34% 215.85% 212.80% 172.56% 165.85% 100.00%
P/EPS 42.59 33.33 44.23 32.41 28.57 28.24 17.50 80.83%
  QoQ % 27.78% -24.64% 36.47% 13.44% 1.17% 61.37% -
  Horiz. % 243.37% 190.46% 252.74% 185.20% 163.26% 161.37% 100.00%
EY 2.35 3.00 2.26 3.09 3.50 3.54 5.71 -44.64%
  QoQ % -21.67% 32.74% -26.86% -11.71% -1.13% -38.00% -
  Horiz. % 41.16% 52.54% 39.58% 54.12% 61.30% 62.00% 100.00%
DY 0.00 0.00 0.00 0.00 3.42 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.44 1.48 1.57 1.67 1.65 1.76 1.17 14.83%
  QoQ % -2.70% -5.73% -5.99% 1.21% -6.25% 50.43% -
  Horiz. % 123.08% 126.50% 134.19% 142.74% 141.03% 150.43% 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.
 


 

334  163  562  1122 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.105+0.015 
 SAPNRG 0.31+0.01 
 SCOMI-WB 0.045+0.01 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 GPACKET 0.46+0.015 
 HSI-H6R 0.325-0.065 
 HSI-C5J 0.21+0.07 
 SAPNRG-WA 0.135+0.005 
 KNM-WB 0.285+0.02 
Partners & Brokers