Highlights

[SKPRES] YoY Annualized Quarter Result on 2009-12-31 [#3]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     4.97%    YoY -     31.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 445,832 388,720 221,000 193,961 179,032 182,205 158,582 18.78%
  YoY % 14.69% 75.89% 13.94% 8.34% -1.74% 14.90% -
  Horiz. % 281.14% 245.12% 139.36% 122.31% 112.90% 114.90% 100.00%
PBT 60,284 46,381 31,456 18,358 13,365 24,640 17,649 22.70%
  YoY % 29.97% 47.45% 71.34% 37.36% -45.76% 39.61% -
  Horiz. % 341.57% 262.79% 178.23% 104.02% 75.73% 139.61% 100.00%
Tax -15,542 -11,333 -7,157 -4,114 -2,506 -4,376 -3,261 29.69%
  YoY % -37.14% -58.35% -73.95% -64.15% 42.72% -34.18% -
  Horiz. % 476.57% 347.51% 219.46% 126.17% 76.86% 134.18% 100.00%
NP 44,741 35,048 24,298 14,244 10,858 20,264 14,388 20.79%
  YoY % 27.66% 44.24% 70.59% 31.18% -46.41% 40.84% -
  Horiz. % 310.96% 243.59% 168.88% 99.00% 75.47% 140.84% 100.00%
NP to SH 44,741 35,048 24,298 14,244 10,858 20,264 14,388 20.79%
  YoY % 27.66% 44.24% 70.59% 31.18% -46.41% 40.84% -
  Horiz. % 310.96% 243.59% 168.88% 99.00% 75.47% 140.84% 100.00%
Tax Rate 25.78 % 24.44 % 22.75 % 22.41 % 18.75 % 17.76 % 18.48 % 5.70%
  YoY % 5.48% 7.43% 1.52% 19.52% 5.57% -3.90% -
  Horiz. % 139.50% 132.25% 123.11% 121.27% 101.46% 96.10% 100.00%
Total Cost 401,090 353,672 196,701 179,717 168,173 161,941 144,194 18.57%
  YoY % 13.41% 79.80% 9.45% 6.86% 3.85% 12.31% -
  Horiz. % 278.16% 245.27% 136.41% 124.64% 116.63% 112.31% 100.00%
Net Worth 188,921 179,630 155,863 138,038 131,741 126,149 107,910 9.77%
  YoY % 5.17% 15.25% 12.91% 4.78% 4.43% 16.90% -
  Horiz. % 175.07% 166.46% 144.44% 127.92% 122.08% 116.90% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 15,593 11,975 7,992 - - - - -
  YoY % 30.21% 49.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 195.09% 149.82% 100.00% - - - -
Div Payout % 34.85 % 34.17 % 32.89 % - % - % - % - % -
  YoY % 1.99% 3.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.96% 103.89% 100.00% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 188,921 179,630 155,863 138,038 131,741 126,149 107,910 9.77%
  YoY % 5.17% 15.25% 12.91% 4.78% 4.43% 16.90% -
  Horiz. % 175.07% 166.46% 144.44% 127.92% 122.08% 116.90% 100.00%
NOSH 899,624 598,769 599,473 600,168 598,823 600,711 599,500 6.99%
  YoY % 50.25% -0.12% -0.12% 0.22% -0.31% 0.20% -
  Horiz. % 150.06% 99.88% 100.00% 100.11% 99.89% 100.20% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.04 % 9.02 % 10.99 % 7.34 % 6.07 % 11.12 % 9.07 % 1.71%
  YoY % 11.31% -17.93% 49.73% 20.92% -45.41% 22.60% -
  Horiz. % 110.69% 99.45% 121.17% 80.93% 66.92% 122.60% 100.00%
ROE 23.68 % 19.51 % 15.59 % 10.32 % 8.24 % 16.06 % 13.33 % 10.04%
  YoY % 21.37% 25.14% 51.07% 25.24% -48.69% 20.48% -
  Horiz. % 177.64% 146.36% 116.95% 77.42% 61.82% 120.48% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 49.56 64.92 36.87 32.32 29.90 30.33 26.45 11.02%
  YoY % -23.66% 76.08% 14.08% 8.09% -1.42% 14.67% -
  Horiz. % 187.37% 245.44% 139.40% 122.19% 113.04% 114.67% 100.00%
EPS 4.97 5.85 4.05 2.37 1.81 3.37 2.40 12.89%
  YoY % -15.04% 44.44% 70.89% 30.94% -46.29% 40.42% -
  Horiz. % 207.08% 243.75% 168.75% 98.75% 75.42% 140.42% 100.00%
DPS 1.73 2.00 1.33 0.00 0.00 0.00 0.00 -
  YoY % -13.50% 50.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.08% 150.38% 100.00% - - - -
NAPS 0.2100 0.3000 0.2600 0.2300 0.2200 0.2100 0.1800 2.60%
  YoY % -30.00% 15.38% 13.04% 4.55% 4.76% 16.67% -
  Horiz. % 116.67% 166.67% 144.44% 127.78% 122.22% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 35.66 31.09 17.68 15.51 14.32 14.57 12.68 18.79%
  YoY % 14.70% 75.85% 13.99% 8.31% -1.72% 14.91% -
  Horiz. % 281.23% 245.19% 139.43% 122.32% 112.93% 114.91% 100.00%
EPS 3.58 2.80 1.94 1.14 0.87 1.62 1.15 20.82%
  YoY % 27.86% 44.33% 70.18% 31.03% -46.30% 40.87% -
  Horiz. % 311.30% 243.48% 168.70% 99.13% 75.65% 140.87% 100.00%
DPS 1.25 0.96 0.64 0.00 0.00 0.00 0.00 -
  YoY % 30.21% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 195.31% 150.00% 100.00% - - - -
NAPS 0.1511 0.1437 0.1247 0.1104 0.1054 0.1009 0.0863 9.78%
  YoY % 5.15% 15.24% 12.95% 4.74% 4.46% 16.92% -
  Horiz. % 175.09% 166.51% 144.50% 127.93% 122.13% 116.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.3500 0.1800 0.1500 0.1100 0.0600 0.1100 0.0800 -
P/RPS 0.71 0.28 0.41 0.34 0.20 0.36 0.30 15.42%
  YoY % 153.57% -31.71% 20.59% 70.00% -44.44% 20.00% -
  Horiz. % 236.67% 93.33% 136.67% 113.33% 66.67% 120.00% 100.00%
P/EPS 7.04 3.08 3.70 4.63 3.31 3.26 3.33 13.28%
  YoY % 128.57% -16.76% -20.09% 39.88% 1.53% -2.10% -
  Horiz. % 211.41% 92.49% 111.11% 139.04% 99.40% 97.90% 100.00%
EY 14.21 32.52 27.02 21.58 30.22 30.67 30.00 -11.70%
  YoY % -56.30% 20.36% 25.21% -28.59% -1.47% 2.23% -
  Horiz. % 47.37% 108.40% 90.07% 71.93% 100.73% 102.23% 100.00%
DY 4.95 11.11 8.89 0.00 0.00 0.00 0.00 -
  YoY % -55.45% 24.97% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.68% 124.97% 100.00% - - - -
P/NAPS 1.67 0.60 0.58 0.48 0.27 0.52 0.44 24.87%
  YoY % 178.33% 3.45% 20.83% 77.78% -48.08% 18.18% -
  Horiz. % 379.55% 136.36% 131.82% 109.09% 61.36% 118.18% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 28/02/11 23/02/10 27/02/09 28/02/08 26/02/07 -
Price 0.3500 0.3300 0.1800 0.1100 0.0600 0.0900 0.1400 -
P/RPS 0.71 0.51 0.49 0.34 0.20 0.30 0.53 4.99%
  YoY % 39.22% 4.08% 44.12% 70.00% -33.33% -43.40% -
  Horiz. % 133.96% 96.23% 92.45% 64.15% 37.74% 56.60% 100.00%
P/EPS 7.04 5.64 4.44 4.63 3.31 2.67 5.83 3.19%
  YoY % 24.82% 27.03% -4.10% 39.88% 23.97% -54.20% -
  Horiz. % 120.75% 96.74% 76.16% 79.42% 56.78% 45.80% 100.00%
EY 14.21 17.74 22.52 21.58 30.22 37.48 17.14 -3.07%
  YoY % -19.90% -21.23% 4.36% -28.59% -19.37% 118.67% -
  Horiz. % 82.91% 103.50% 131.39% 125.90% 176.31% 218.67% 100.00%
DY 4.95 6.06 7.41 0.00 0.00 0.00 0.00 -
  YoY % -18.32% -18.22% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.80% 81.78% 100.00% - - - -
P/NAPS 1.67 1.10 0.69 0.48 0.27 0.43 0.78 13.52%
  YoY % 51.82% 59.42% 43.75% 77.78% -37.21% -44.87% -
  Horiz. % 214.10% 141.03% 88.46% 61.54% 34.62% 55.13% 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.
 


 

194  184  509  1361 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.17+0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.09-0.025 
 HSI-H8E 0.44+0.005 
 DSONIC 0.925+0.035 
 EFORCE 0.695+0.03 
 HSI-H6Q 0.37+0.005 
 MNC 0.075-0.005 
 SEALINK 0.30+0.03 
 HSI-C7F 0.420.00 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
4. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
7. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
8. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers