Highlights

[SKPRES] YoY Quarter Result on 2009-06-30 [#1]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     172.88%    YoY -     1.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 122,722 59,310 50,620 42,163 42,112 41,861 36,523 22.36%
  YoY % 106.92% 17.17% 20.06% 0.12% 0.60% 14.62% -
  Horiz. % 336.01% 162.39% 138.60% 115.44% 115.30% 114.62% 100.00%
PBT 15,762 7,009 5,631 4,277 4,142 6,450 3,868 26.36%
  YoY % 124.88% 24.47% 31.66% 3.26% -35.78% 66.75% -
  Horiz. % 407.50% 181.20% 145.58% 110.57% 107.08% 166.75% 100.00%
Tax -3,944 -1,561 -1,153 -915 -821 -1,326 -746 31.95%
  YoY % -152.66% -35.39% -26.01% -11.45% 38.08% -77.75% -
  Horiz. % 528.69% 209.25% 154.56% 122.65% 110.05% 177.75% 100.00%
NP 11,818 5,448 4,478 3,362 3,321 5,124 3,122 24.81%
  YoY % 116.92% 21.66% 33.19% 1.23% -35.19% 64.13% -
  Horiz. % 378.54% 174.50% 143.43% 107.69% 106.37% 164.13% 100.00%
NP to SH 11,818 5,448 4,478 3,362 3,321 5,124 3,122 24.81%
  YoY % 116.92% 21.66% 33.19% 1.23% -35.19% 64.13% -
  Horiz. % 378.54% 174.50% 143.43% 107.69% 106.37% 164.13% 100.00%
Tax Rate 25.02 % 22.27 % 20.48 % 21.39 % 19.82 % 20.56 % 19.29 % 4.43%
  YoY % 12.35% 8.74% -4.25% 7.92% -3.60% 6.58% -
  Horiz. % 129.70% 115.45% 106.17% 110.89% 102.75% 106.58% 100.00%
Total Cost 110,904 53,862 46,142 38,801 38,791 36,737 33,401 22.12%
  YoY % 105.90% 16.73% 18.92% 0.03% 5.59% 9.99% -
  Horiz. % 332.04% 161.26% 138.15% 116.17% 116.14% 109.99% 100.00%
Net Worth 189,448 161,643 143,295 132,078 132,839 120,564 102,065 10.85%
  YoY % 17.20% 12.80% 8.49% -0.57% 10.18% 18.12% -
  Horiz. % 185.62% 158.37% 140.40% 129.41% 130.15% 118.12% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 189,448 161,643 143,295 132,078 132,839 120,564 102,065 10.85%
  YoY % 17.20% 12.80% 8.49% -0.57% 10.18% 18.12% -
  Horiz. % 185.62% 158.37% 140.40% 129.41% 130.15% 118.12% 100.00%
NOSH 902,137 598,681 597,066 600,357 603,818 602,823 600,384 7.02%
  YoY % 50.69% 0.27% -0.55% -0.57% 0.16% 0.41% -
  Horiz. % 150.26% 99.72% 99.45% 100.00% 100.57% 100.41% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.63 % 9.19 % 8.85 % 7.97 % 7.89 % 12.24 % 8.55 % 2.00%
  YoY % 4.79% 3.84% 11.04% 1.01% -35.54% 43.16% -
  Horiz. % 112.63% 107.49% 103.51% 93.22% 92.28% 143.16% 100.00%
ROE 6.24 % 3.37 % 3.13 % 2.55 % 2.50 % 4.25 % 3.06 % 12.60%
  YoY % 85.16% 7.67% 22.75% 2.00% -41.18% 38.89% -
  Horiz. % 203.92% 110.13% 102.29% 83.33% 81.70% 138.89% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 13.60 9.91 8.48 7.02 6.97 6.94 6.08 14.35%
  YoY % 37.24% 16.86% 20.80% 0.72% 0.43% 14.14% -
  Horiz. % 223.68% 162.99% 139.47% 115.46% 114.64% 114.14% 100.00%
EPS 1.31 0.91 0.75 0.56 0.55 0.85 0.52 16.63%
  YoY % 43.96% 21.33% 33.93% 1.82% -35.29% 63.46% -
  Horiz. % 251.92% 175.00% 144.23% 107.69% 105.77% 163.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2100 0.2700 0.2400 0.2200 0.2200 0.2000 0.1700 3.58%
  YoY % -22.22% 12.50% 9.09% 0.00% 10.00% 17.65% -
  Horiz. % 123.53% 158.82% 141.18% 129.41% 129.41% 117.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.82 4.74 4.05 3.37 3.37 3.35 2.92 22.38%
  YoY % 107.17% 17.04% 20.18% 0.00% 0.60% 14.73% -
  Horiz. % 336.30% 162.33% 138.70% 115.41% 115.41% 114.73% 100.00%
EPS 0.95 0.44 0.36 0.27 0.27 0.41 0.25 24.89%
  YoY % 115.91% 22.22% 33.33% 0.00% -34.15% 64.00% -
  Horiz. % 380.00% 176.00% 144.00% 108.00% 108.00% 164.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1515 0.1293 0.1146 0.1056 0.1063 0.0964 0.0816 10.85%
  YoY % 17.17% 12.83% 8.52% -0.66% 10.27% 18.14% -
  Horiz. % 185.66% 158.46% 140.44% 129.41% 130.27% 118.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.3500 0.1700 0.1300 0.0800 0.0700 0.1200 0.0900 -
P/RPS 2.57 1.72 1.53 1.14 1.00 1.73 1.48 9.62%
  YoY % 49.42% 12.42% 34.21% 14.00% -42.20% 16.89% -
  Horiz. % 173.65% 116.22% 103.38% 77.03% 67.57% 116.89% 100.00%
P/EPS 26.72 18.68 17.33 14.29 12.73 14.12 17.31 7.50%
  YoY % 43.04% 7.79% 21.27% 12.25% -9.84% -18.43% -
  Horiz. % 154.36% 107.91% 100.12% 82.55% 73.54% 81.57% 100.00%
EY 3.74 5.35 5.77 7.00 7.86 7.08 5.78 -6.99%
  YoY % -30.09% -7.28% -17.57% -10.94% 11.02% 22.49% -
  Horiz. % 64.71% 92.56% 99.83% 121.11% 135.99% 122.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.67 0.63 0.54 0.36 0.32 0.60 0.53 21.06%
  YoY % 165.08% 16.67% 50.00% 12.50% -46.67% 13.21% -
  Horiz. % 315.09% 118.87% 101.89% 67.92% 60.38% 113.21% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 25/08/11 26/08/10 28/08/09 28/08/08 29/08/07 25/08/06 -
Price 0.3700 0.1700 0.1400 0.0800 0.0800 0.1000 0.0800 -
P/RPS 2.72 1.72 1.65 1.14 1.15 1.44 1.32 12.79%
  YoY % 58.14% 4.24% 44.74% -0.87% -20.14% 9.09% -
  Horiz. % 206.06% 130.30% 125.00% 86.36% 87.12% 109.09% 100.00%
P/EPS 28.24 18.68 18.67 14.29 14.55 11.76 15.38 10.65%
  YoY % 51.18% 0.05% 30.65% -1.79% 23.72% -23.54% -
  Horiz. % 183.62% 121.46% 121.39% 92.91% 94.60% 76.46% 100.00%
EY 3.54 5.35 5.36 7.00 6.88 8.50 6.50 -9.62%
  YoY % -33.83% -0.19% -23.43% 1.74% -19.06% 30.77% -
  Horiz. % 54.46% 82.31% 82.46% 107.69% 105.85% 130.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.76 0.63 0.58 0.36 0.36 0.50 0.47 24.59%
  YoY % 179.37% 8.62% 61.11% 0.00% -28.00% 6.38% -
  Horiz. % 374.47% 134.04% 123.40% 76.60% 76.60% 106.38% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers