Highlights

[SKPRES] YoY Quarter Result on 2012-06-30 [#1]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 27-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -1.10%    YoY -     116.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 243,062 131,737 108,295 122,722 59,310 50,620 42,163 33.89%
  YoY % 84.51% 21.65% -11.76% 106.92% 17.17% 20.06% -
  Horiz. % 576.48% 312.45% 256.85% 291.07% 140.67% 120.06% 100.00%
PBT 23,544 12,785 12,163 15,762 7,009 5,631 4,277 32.86%
  YoY % 84.15% 5.11% -22.83% 124.88% 24.47% 31.66% -
  Horiz. % 550.48% 298.92% 284.38% 368.53% 163.88% 131.66% 100.00%
Tax -5,640 -3,136 -3,028 -3,944 -1,561 -1,153 -915 35.39%
  YoY % -79.85% -3.57% 23.23% -152.66% -35.39% -26.01% -
  Horiz. % 616.39% 342.73% 330.93% 431.04% 170.60% 126.01% 100.00%
NP 17,904 9,649 9,135 11,818 5,448 4,478 3,362 32.13%
  YoY % 85.55% 5.63% -22.70% 116.92% 21.66% 33.19% -
  Horiz. % 532.54% 287.00% 271.71% 351.52% 162.05% 133.19% 100.00%
NP to SH 17,904 9,649 9,135 11,818 5,448 4,478 3,362 32.13%
  YoY % 85.55% 5.63% -22.70% 116.92% 21.66% 33.19% -
  Horiz. % 532.54% 287.00% 271.71% 351.52% 162.05% 133.19% 100.00%
Tax Rate 23.96 % 24.53 % 24.90 % 25.02 % 22.27 % 20.48 % 21.39 % 1.91%
  YoY % -2.32% -1.49% -0.48% 12.35% 8.74% -4.25% -
  Horiz. % 112.01% 114.68% 116.41% 116.97% 104.11% 95.75% 100.00%
Total Cost 225,158 122,088 99,160 110,904 53,862 46,142 38,801 34.03%
  YoY % 84.42% 23.12% -10.59% 105.90% 16.73% 18.92% -
  Horiz. % 580.29% 314.65% 255.56% 285.83% 138.82% 118.92% 100.00%
Net Worth 268,023 234,461 205,985 189,448 161,643 143,295 132,078 12.51%
  YoY % 14.31% 13.82% 8.73% 17.20% 12.80% 8.49% -
  Horiz. % 202.93% 177.52% 155.96% 143.44% 122.38% 108.49% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 268,023 234,461 205,985 189,448 161,643 143,295 132,078 12.51%
  YoY % 14.31% 13.82% 8.73% 17.20% 12.80% 8.49% -
  Horiz. % 202.93% 177.52% 155.96% 143.44% 122.38% 108.49% 100.00%
NOSH 1,072,095 901,775 895,588 902,137 598,681 597,066 600,357 10.14%
  YoY % 18.89% 0.69% -0.73% 50.69% 0.27% -0.55% -
  Horiz. % 178.58% 150.21% 149.18% 150.27% 99.72% 99.45% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 7.37 % 7.32 % 8.44 % 9.63 % 9.19 % 8.85 % 7.97 % -1.30%
  YoY % 0.68% -13.27% -12.36% 4.79% 3.84% 11.04% -
  Horiz. % 92.47% 91.84% 105.90% 120.83% 115.31% 111.04% 100.00%
ROE 6.68 % 4.12 % 4.43 % 6.24 % 3.37 % 3.13 % 2.55 % 17.40%
  YoY % 62.14% -7.00% -29.01% 85.16% 7.67% 22.75% -
  Horiz. % 261.96% 161.57% 173.73% 244.71% 132.16% 122.75% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 22.67 14.61 12.09 13.60 9.91 8.48 7.02 21.57%
  YoY % 55.17% 20.84% -11.10% 37.24% 16.86% 20.80% -
  Horiz. % 322.93% 208.12% 172.22% 193.73% 141.17% 120.80% 100.00%
EPS 1.67 1.07 1.02 1.31 0.91 0.75 0.56 19.96%
  YoY % 56.07% 4.90% -22.14% 43.96% 21.33% 33.93% -
  Horiz. % 298.21% 191.07% 182.14% 233.93% 162.50% 133.93% 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 0.2500 0.2600 0.2300 0.2100 0.2700 0.2400 0.2200 2.15%
  YoY % -3.85% 13.04% 9.52% -22.22% 12.50% 9.09% -
  Horiz. % 113.64% 118.18% 104.55% 95.45% 122.73% 109.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 19.44 10.54 8.66 9.82 4.74 4.05 3.37 33.90%
  YoY % 84.44% 21.71% -11.81% 107.17% 17.04% 20.18% -
  Horiz. % 576.85% 312.76% 256.97% 291.39% 140.65% 120.18% 100.00%
EPS 1.43 0.77 0.73 0.95 0.44 0.36 0.27 32.01%
  YoY % 85.71% 5.48% -23.16% 115.91% 22.22% 33.33% -
  Horiz. % 529.63% 285.19% 270.37% 351.85% 162.96% 133.33% 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 0.2144 0.1875 0.1648 0.1515 0.1293 0.1146 0.1056 12.52%
  YoY % 14.35% 13.77% 8.78% 17.17% 12.83% 8.52% -
  Horiz. % 203.03% 177.56% 156.06% 143.47% 122.44% 108.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.2200 0.5550 0.3100 0.3500 0.1700 0.1300 0.0800 -
P/RPS 5.38 3.80 2.56 2.57 1.72 1.53 1.14 29.50%
  YoY % 41.58% 48.44% -0.39% 49.42% 12.42% 34.21% -
  Horiz. % 471.93% 333.33% 224.56% 225.44% 150.88% 134.21% 100.00%
P/EPS 73.05 51.87 30.39 26.72 18.68 17.33 14.29 31.23%
  YoY % 40.83% 70.68% 13.74% 43.04% 7.79% 21.27% -
  Horiz. % 511.20% 362.98% 212.67% 186.98% 130.72% 121.27% 100.00%
EY 1.37 1.93 3.29 3.74 5.35 5.77 7.00 -23.79%
  YoY % -29.02% -41.34% -12.03% -30.09% -7.28% -17.57% -
  Horiz. % 19.57% 27.57% 47.00% 53.43% 76.43% 82.43% 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 4.88 2.13 1.35 1.67 0.63 0.54 0.36 54.38%
  YoY % 129.11% 57.78% -19.16% 165.08% 16.67% 50.00% -
  Horiz. % 1,355.56% 591.67% 375.00% 463.89% 175.00% 150.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 28/08/14 30/08/13 27/08/12 25/08/11 26/08/10 28/08/09 -
Price 1.3200 0.6000 0.3400 0.3700 0.1700 0.1400 0.0800 -
P/RPS 5.82 4.11 2.81 2.72 1.72 1.65 1.14 31.20%
  YoY % 41.61% 46.26% 3.31% 58.14% 4.24% 44.74% -
  Horiz. % 510.53% 360.53% 246.49% 238.60% 150.88% 144.74% 100.00%
P/EPS 79.04 56.07 33.33 28.24 18.68 18.67 14.29 32.97%
  YoY % 40.97% 68.23% 18.02% 51.18% 0.05% 30.65% -
  Horiz. % 553.11% 392.37% 233.24% 197.62% 130.72% 130.65% 100.00%
EY 1.27 1.78 3.00 3.54 5.35 5.36 7.00 -24.75%
  YoY % -28.65% -40.67% -15.25% -33.83% -0.19% -23.43% -
  Horiz. % 18.14% 25.43% 42.86% 50.57% 76.43% 76.57% 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 5.28 2.31 1.48 1.76 0.63 0.58 0.36 56.42%
  YoY % 128.57% 56.08% -15.91% 179.37% 8.62% 61.11% -
  Horiz. % 1,466.67% 641.67% 411.11% 488.89% 175.00% 161.11% 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.
 


 

164  243  544  1231 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.30-0.01 
 NETX 0.015-0.005 
 KNM 0.36-0.01 
 HSI-C5J 0.13-0.08 
 GPACKET 0.50+0.04 
 IRIS 0.155+0.01 
 HSI-C5P 0.295-0.055 
 HSI-H6R 0.355+0.035 
 MQTECH 0.025-0.005 
Partners & Brokers