Highlights

[SKPRES] QoQ Quarter Result on 2012-03-31 [#4]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 30-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     0.79%    YoY -     53.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 90,474 121,179 122,722 127,556 122,430 109,800 59,310 32.35%
  QoQ % -25.34% -1.26% -3.79% 4.19% 11.50% 85.13% -
  Horiz. % 152.54% 204.31% 206.92% 215.07% 206.42% 185.13% 100.00%
PBT 13,125 16,328 15,762 15,633 15,081 12,697 7,009 51.64%
  QoQ % -19.62% 3.59% 0.83% 3.66% 18.78% 81.15% -
  Horiz. % 187.26% 232.96% 224.88% 223.04% 215.17% 181.15% 100.00%
Tax -3,370 -4,343 -3,944 -3,683 -3,225 -3,714 -1,561 66.65%
  QoQ % 22.40% -10.12% -7.09% -14.20% 13.17% -137.92% -
  Horiz. % 215.89% 278.22% 252.66% 235.94% 206.60% 237.92% 100.00%
NP 9,755 11,985 11,818 11,950 11,856 8,983 5,448 47.20%
  QoQ % -18.61% 1.41% -1.10% 0.79% 31.98% 64.89% -
  Horiz. % 179.06% 219.99% 216.92% 219.35% 217.62% 164.89% 100.00%
NP to SH 9,755 11,985 11,818 11,950 11,856 8,983 5,448 47.20%
  QoQ % -18.61% 1.41% -1.10% 0.79% 31.98% 64.89% -
  Horiz. % 179.06% 219.99% 216.92% 219.35% 217.62% 164.89% 100.00%
Tax Rate 25.68 % 26.60 % 25.02 % 23.56 % 21.38 % 29.25 % 22.27 % 9.92%
  QoQ % -3.46% 6.31% 6.20% 10.20% -26.91% 31.34% -
  Horiz. % 115.31% 119.44% 112.35% 105.79% 96.00% 131.34% 100.00%
Total Cost 80,719 109,194 110,904 115,606 110,574 100,817 53,862 30.80%
  QoQ % -26.08% -1.54% -4.07% 4.55% 9.68% 87.18% -
  Horiz. % 149.86% 202.73% 205.90% 214.63% 205.29% 187.18% 100.00%
Net Worth 189,680 207,259 189,448 179,250 179,636 173,671 161,643 11.20%
  QoQ % -8.48% 9.40% 5.69% -0.22% 3.43% 7.44% -
  Horiz. % 117.34% 128.22% 117.20% 110.89% 111.13% 107.44% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 11,714 - - 8,981 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 129.01% 0.00% 0.00% 100.00% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 189,680 207,259 189,448 179,250 179,636 173,671 161,643 11.20%
  QoQ % -8.48% 9.40% 5.69% -0.22% 3.43% 7.44% -
  Horiz. % 117.34% 128.22% 117.20% 110.89% 111.13% 107.44% 100.00%
NOSH 903,240 901,127 902,137 597,500 598,787 598,866 598,681 31.38%
  QoQ % 0.23% -0.11% 50.99% -0.22% -0.01% 0.03% -
  Horiz. % 150.87% 150.52% 150.69% 99.80% 100.02% 100.03% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.78 % 9.89 % 9.63 % 9.37 % 9.68 % 8.18 % 9.19 % 11.17%
  QoQ % 9.00% 2.70% 2.77% -3.20% 18.34% -10.99% -
  Horiz. % 117.30% 107.62% 104.79% 101.96% 105.33% 89.01% 100.00%
ROE 5.14 % 5.78 % 6.24 % 6.67 % 6.60 % 5.17 % 3.37 % 32.33%
  QoQ % -11.07% -7.37% -6.45% 1.06% 27.66% 53.41% -
  Horiz. % 152.52% 171.51% 185.16% 197.92% 195.85% 153.41% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 10.02 13.45 13.60 21.35 20.45 18.33 9.91 0.74%
  QoQ % -25.50% -1.10% -36.30% 4.40% 11.57% 84.96% -
  Horiz. % 101.11% 135.72% 137.24% 215.44% 206.36% 184.96% 100.00%
EPS 1.08 1.33 1.31 2.00 1.98 1.50 0.91 12.04%
  QoQ % -18.80% 1.53% -34.50% 1.01% 32.00% 64.84% -
  Horiz. % 118.68% 146.15% 143.96% 219.78% 217.58% 164.84% 100.00%
DPS 0.00 1.30 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 86.67% 0.00% 0.00% 100.00% - -
NAPS 0.2100 0.2300 0.2100 0.3000 0.3000 0.2900 0.2700 -15.36%
  QoQ % -8.70% 9.52% -30.00% 0.00% 3.45% 7.41% -
  Horiz. % 77.78% 85.19% 77.78% 111.11% 111.11% 107.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.24 9.69 9.82 10.20 9.79 8.78 4.74 32.46%
  QoQ % -25.28% -1.32% -3.73% 4.19% 11.50% 85.23% -
  Horiz. % 152.74% 204.43% 207.17% 215.19% 206.54% 185.23% 100.00%
EPS 0.78 0.96 0.95 0.96 0.95 0.72 0.44 46.22%
  QoQ % -18.75% 1.05% -1.04% 1.05% 31.94% 63.64% -
  Horiz. % 177.27% 218.18% 215.91% 218.18% 215.91% 163.64% 100.00%
DPS 0.00 0.94 0.00 0.00 0.72 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 130.56% 0.00% 0.00% 100.00% - -
NAPS 0.1517 0.1658 0.1515 0.1434 0.1437 0.1389 0.1293 11.19%
  QoQ % -8.50% 9.44% 5.65% -0.21% 3.46% 7.42% -
  Horiz. % 117.32% 128.23% 117.17% 110.90% 111.14% 107.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.3500 0.3500 0.3500 0.3300 0.1800 0.1600 0.1700 -
P/RPS 3.49 2.60 2.57 1.55 0.88 0.87 1.72 59.93%
  QoQ % 34.23% 1.17% 65.81% 76.14% 1.15% -49.42% -
  Horiz. % 202.91% 151.16% 149.42% 90.12% 51.16% 50.58% 100.00%
P/EPS 32.41 26.32 26.72 16.50 9.09 10.67 18.68 44.15%
  QoQ % 23.14% -1.50% 61.94% 81.52% -14.81% -42.88% -
  Horiz. % 173.50% 140.90% 143.04% 88.33% 48.66% 57.12% 100.00%
EY 3.09 3.80 3.74 6.06 11.00 9.38 5.35 -30.53%
  QoQ % -18.68% 1.60% -38.28% -44.91% 17.27% 75.33% -
  Horiz. % 57.76% 71.03% 69.91% 113.27% 205.61% 175.33% 100.00%
DY 0.00 3.71 0.00 0.00 8.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 44.54% 0.00% 0.00% 100.00% - -
P/NAPS 1.67 1.52 1.67 1.10 0.60 0.55 0.63 90.97%
  QoQ % 9.87% -8.98% 51.82% 83.33% 9.09% -12.70% -
  Horiz. % 265.08% 241.27% 265.08% 174.60% 95.24% 87.30% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 05/11/12 27/08/12 30/05/12 29/02/12 30/11/11 25/08/11 -
Price 0.3500 0.3800 0.3700 0.3500 0.3300 0.1900 0.1700 -
P/RPS 3.49 2.83 2.72 1.64 1.61 1.04 1.72 59.93%
  QoQ % 23.32% 4.04% 65.85% 1.86% 54.81% -39.53% -
  Horiz. % 202.91% 164.53% 158.14% 95.35% 93.60% 60.47% 100.00%
P/EPS 32.41 28.57 28.24 17.50 16.67 12.67 18.68 44.15%
  QoQ % 13.44% 1.17% 61.37% 4.98% 31.57% -32.17% -
  Horiz. % 173.50% 152.94% 151.18% 93.68% 89.24% 67.83% 100.00%
EY 3.09 3.50 3.54 5.71 6.00 7.89 5.35 -30.53%
  QoQ % -11.71% -1.13% -38.00% -4.83% -23.95% 47.48% -
  Horiz. % 57.76% 65.42% 66.17% 106.73% 112.15% 147.48% 100.00%
DY 0.00 3.42 0.00 0.00 4.55 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.16% 0.00% 0.00% 100.00% - -
P/NAPS 1.67 1.65 1.76 1.17 1.10 0.66 0.63 90.97%
  QoQ % 1.21% -6.25% 50.43% 6.36% 66.67% 4.76% -
  Horiz. % 265.08% 261.90% 279.37% 185.71% 174.60% 104.76% 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.
 


 

282  324  530  1119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.13-0.02 
 GPACKET-WB 0.1750.00 
 HSI-C7F 0.385+0.005 
 BJLAND 0.235+0.01 
 JAKS 0.825+0.005 
 HSI-H6P 0.19+0.03 
 HSI-C7E 0.195-0.045 
 NETX 0.0150.00 
 MNC 0.0750.00 
 HSI-H6Q 0.41+0.06 
Partners & Brokers