Highlights

[SKPRES] YoY Cumulative Quarter Result on 2011-09-30 [#2]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     164.87%    YoY -     35.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 271,986 214,449 243,901 169,110 109,205 89,240 90,249 20.18%
  YoY % 26.83% -12.08% 44.23% 54.86% 22.37% -1.12% -
  Horiz. % 301.37% 237.62% 270.25% 187.38% 121.00% 98.88% 100.00%
PBT 26,860 21,733 32,090 19,705 14,017 8,754 9,497 18.91%
  YoY % 23.59% -32.27% 62.85% 40.58% 60.12% -7.82% -
  Horiz. % 282.83% 228.84% 337.90% 207.49% 147.59% 92.18% 100.00%
Tax -6,682 -5,314 -8,288 -5,275 -3,400 -1,969 -1,814 24.26%
  YoY % -25.74% 35.88% -57.12% -55.15% -72.68% -8.54% -
  Horiz. % 368.36% 292.94% 456.89% 290.79% 187.43% 108.54% 100.00%
NP 20,178 16,419 23,802 14,430 10,617 6,785 7,683 17.45%
  YoY % 22.89% -31.02% 64.95% 35.91% 56.48% -11.69% -
  Horiz. % 262.63% 213.71% 309.80% 187.82% 138.19% 88.31% 100.00%
NP to SH 20,178 16,419 23,802 14,430 10,617 6,785 7,683 17.45%
  YoY % 22.89% -31.02% 64.95% 35.91% 56.48% -11.69% -
  Horiz. % 262.63% 213.71% 309.80% 187.82% 138.19% 88.31% 100.00%
Tax Rate 24.88 % 24.45 % 25.83 % 26.77 % 24.26 % 22.49 % 19.10 % 4.50%
  YoY % 1.76% -5.34% -3.51% 10.35% 7.87% 17.75% -
  Horiz. % 130.26% 128.01% 135.24% 140.16% 127.02% 117.75% 100.00%
Total Cost 251,808 198,030 220,099 154,680 98,588 82,455 82,566 20.41%
  YoY % 27.16% -10.03% 42.29% 56.90% 19.57% -0.13% -
  Horiz. % 304.98% 239.84% 266.57% 187.34% 119.41% 99.87% 100.00%
Net Worth 243,216 216,514 207,365 173,638 149,957 138,101 138,053 9.89%
  YoY % 12.33% 4.41% 19.42% 15.79% 8.58% 0.03% -
  Horiz. % 176.18% 156.83% 150.21% 125.78% 108.62% 100.03% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - 11,720 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 49.24 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 243,216 216,514 207,365 173,638 149,957 138,101 138,053 9.89%
  YoY % 12.33% 4.41% 19.42% 15.79% 8.58% 0.03% -
  Horiz. % 176.18% 156.83% 150.21% 125.78% 108.62% 100.03% 100.00%
NOSH 900,803 902,142 901,590 598,755 599,830 600,442 600,234 7.00%
  YoY % -0.15% 0.06% 50.58% -0.18% -0.10% 0.03% -
  Horiz. % 150.08% 150.30% 150.21% 99.75% 99.93% 100.03% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.42 % 7.66 % 9.76 % 8.53 % 9.72 % 7.60 % 8.51 % -2.26%
  YoY % -3.13% -21.52% 14.42% -12.24% 27.89% -10.69% -
  Horiz. % 87.19% 90.01% 114.69% 100.24% 114.22% 89.31% 100.00%
ROE 8.30 % 7.58 % 11.48 % 8.31 % 7.08 % 4.91 % 5.57 % 6.87%
  YoY % 9.50% -33.97% 38.15% 17.37% 44.20% -11.85% -
  Horiz. % 149.01% 136.09% 206.10% 149.19% 127.11% 88.15% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 30.19 23.77 27.05 28.24 18.21 14.86 15.04 12.31%
  YoY % 27.01% -12.13% -4.21% 55.08% 22.54% -1.20% -
  Horiz. % 200.73% 158.05% 179.85% 187.77% 121.08% 98.80% 100.00%
EPS 2.24 1.82 2.64 2.41 1.77 1.13 1.28 9.77%
  YoY % 23.08% -31.06% 9.54% 36.16% 56.64% -11.72% -
  Horiz. % 175.00% 142.19% 206.25% 188.28% 138.28% 88.28% 100.00%
DPS 0.00 0.00 1.30 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.2700 0.2400 0.2300 0.2900 0.2500 0.2300 0.2300 2.71%
  YoY % 12.50% 4.35% -20.69% 16.00% 8.70% 0.00% -
  Horiz. % 117.39% 104.35% 100.00% 126.09% 108.70% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,258,035
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 21.62 17.05 19.39 13.44 8.68 7.09 7.17 20.19%
  YoY % 26.80% -12.07% 44.27% 54.84% 22.43% -1.12% -
  Horiz. % 301.53% 237.80% 270.43% 187.45% 121.06% 98.88% 100.00%
EPS 1.60 1.31 1.89 1.15 0.84 0.54 0.61 17.43%
  YoY % 22.14% -30.69% 64.35% 36.90% 55.56% -11.48% -
  Horiz. % 262.30% 214.75% 309.84% 188.52% 137.70% 88.52% 100.00%
DPS 0.00 0.00 0.93 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1933 0.1721 0.1648 0.1380 0.1192 0.1098 0.1097 9.90%
  YoY % 12.32% 4.43% 19.42% 15.77% 8.56% 0.09% -
  Horiz. % 176.21% 156.88% 150.23% 125.80% 108.66% 100.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.7100 0.3500 0.3500 0.1600 0.1500 0.0900 0.0700 -
P/RPS 2.35 1.47 1.29 0.57 0.82 0.61 0.47 30.75%
  YoY % 59.86% 13.95% 126.32% -30.49% 34.43% 29.79% -
  Horiz. % 500.00% 312.77% 274.47% 121.28% 174.47% 129.79% 100.00%
P/EPS 31.70 19.23 13.26 6.64 8.47 7.96 5.47 34.00%
  YoY % 64.85% 45.02% 99.70% -21.61% 6.41% 45.52% -
  Horiz. % 579.52% 351.55% 242.41% 121.39% 154.84% 145.52% 100.00%
EY 3.15 5.20 7.54 15.06 11.80 12.56 18.29 -25.40%
  YoY % -39.42% -31.03% -49.93% 27.63% -6.05% -31.33% -
  Horiz. % 17.22% 28.43% 41.22% 82.34% 64.52% 68.67% 100.00%
DY 0.00 0.00 3.71 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 2.63 1.46 1.52 0.55 0.60 0.39 0.30 43.57%
  YoY % 80.14% -3.95% 176.36% -8.33% 53.85% 30.00% -
  Horiz. % 876.67% 486.67% 506.67% 183.33% 200.00% 130.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 21/11/13 05/11/12 30/11/11 24/11/10 26/11/09 27/11/08 -
Price 0.7250 0.3450 0.3800 0.1900 0.1500 0.1100 0.0600 -
P/RPS 2.40 1.45 1.40 0.67 0.82 0.74 0.40 34.78%
  YoY % 65.52% 3.57% 108.96% -18.29% 10.81% 85.00% -
  Horiz. % 600.00% 362.50% 350.00% 167.50% 205.00% 185.00% 100.00%
P/EPS 32.37 18.96 14.39 7.88 8.47 9.73 4.69 37.96%
  YoY % 70.73% 31.76% 82.61% -6.97% -12.95% 107.46% -
  Horiz. % 690.19% 404.26% 306.82% 168.02% 180.60% 207.46% 100.00%
EY 3.09 5.28 6.95 12.68 11.80 10.27 21.33 -27.52%
  YoY % -41.48% -24.03% -45.19% 7.46% 14.90% -51.85% -
  Horiz. % 14.49% 24.75% 32.58% 59.45% 55.32% 48.15% 100.00%
DY 0.00 0.00 3.42 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 2.69 1.44 1.65 0.66 0.60 0.48 0.26 47.59%
  YoY % 86.81% -12.73% 150.00% 10.00% 25.00% 84.62% -
  Horiz. % 1,034.62% 553.85% 634.62% 253.85% 230.77% 184.62% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
2. MACQUARIE raised Top Glove's Target Price to RM30.40 gloveharicut
3. 冷眼:胜多输少就是赢 股票投资忌跟风 【冷眼专栏】全民拥股
4. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
5. Cold Eye Commented on GLOVE in his new book gloveharicut
6. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
7. Stocks on Radar- Supermax Corporation (7106) AmInvest Research Reports
8. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers