Highlights

[SKPRES] YoY Quarter Result on 2009-09-30 [#2]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     1.81%    YoY -     -21.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 121,179 109,800 58,586 47,077 48,137 51,739 44,588 18.11%
  YoY % 10.36% 87.42% 24.45% -2.20% -6.96% 16.04% -
  Horiz. % 271.77% 246.25% 131.39% 105.58% 107.96% 116.04% 100.00%
PBT 16,328 12,697 8,387 4,477 5,355 6,010 3,928 26.77%
  YoY % 28.60% 51.39% 87.34% -16.40% -10.90% 53.00% -
  Horiz. % 415.68% 323.24% 213.52% 113.98% 136.33% 153.00% 100.00%
Tax -4,343 -3,714 -2,246 -1,054 -992 -963 -1,070 26.27%
  YoY % -16.94% -65.36% -113.09% -6.25% -3.01% 10.00% -
  Horiz. % 405.89% 347.10% 209.91% 98.50% 92.71% 90.00% 100.00%
NP 11,985 8,983 6,141 3,423 4,363 5,047 2,858 26.96%
  YoY % 33.42% 46.28% 79.40% -21.54% -13.55% 76.59% -
  Horiz. % 419.35% 314.31% 214.87% 119.77% 152.66% 176.59% 100.00%
NP to SH 11,985 8,983 6,141 3,423 4,363 5,047 2,858 26.96%
  YoY % 33.42% 46.28% 79.40% -21.54% -13.55% 76.59% -
  Horiz. % 419.35% 314.31% 214.87% 119.77% 152.66% 176.59% 100.00%
Tax Rate 26.60 % 29.25 % 26.78 % 23.54 % 18.52 % 16.02 % 27.24 % -0.40%
  YoY % -9.06% 9.22% 13.76% 27.11% 15.61% -41.19% -
  Horiz. % 97.65% 107.38% 98.31% 86.42% 67.99% 58.81% 100.00%
Total Cost 109,194 100,817 52,445 43,654 43,774 46,692 41,730 17.37%
  YoY % 8.31% 92.23% 20.14% -0.27% -6.25% 11.89% -
  Horiz. % 261.67% 241.59% 125.68% 104.61% 104.90% 111.89% 100.00%
Net Worth 207,259 173,671 149,053 138,121 137,464 126,174 101,220 12.67%
  YoY % 19.34% 16.52% 7.92% 0.48% 8.95% 24.65% -
  Horiz. % 204.76% 171.58% 147.26% 136.46% 135.81% 124.65% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 11,714 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 97.74 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 207,259 173,671 149,053 138,121 137,464 126,174 101,220 12.67%
  YoY % 19.34% 16.52% 7.92% 0.48% 8.95% 24.65% -
  Horiz. % 204.76% 171.58% 147.26% 136.46% 135.81% 124.65% 100.00%
NOSH 901,127 598,866 596,213 600,526 597,671 600,833 595,416 7.14%
  YoY % 50.47% 0.44% -0.72% 0.48% -0.53% 0.91% -
  Horiz. % 151.34% 100.58% 100.13% 100.86% 100.38% 100.91% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.89 % 8.18 % 10.48 % 7.27 % 9.06 % 9.75 % 6.41 % 7.49%
  YoY % 20.90% -21.95% 44.15% -19.76% -7.08% 52.11% -
  Horiz. % 154.29% 127.61% 163.49% 113.42% 141.34% 152.11% 100.00%
ROE 5.78 % 5.17 % 4.12 % 2.48 % 3.17 % 4.00 % 2.82 % 12.69%
  YoY % 11.80% 25.49% 66.13% -21.77% -20.75% 41.84% -
  Horiz. % 204.96% 183.33% 146.10% 87.94% 112.41% 141.84% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.45 18.33 9.83 7.84 8.05 8.61 7.49 10.24%
  YoY % -26.62% 86.47% 25.38% -2.61% -6.50% 14.95% -
  Horiz. % 179.57% 244.73% 131.24% 104.67% 107.48% 114.95% 100.00%
EPS 1.33 1.50 1.03 0.57 0.73 0.84 0.48 18.50%
  YoY % -11.33% 45.63% 80.70% -21.92% -13.10% 75.00% -
  Horiz. % 277.08% 312.50% 214.58% 118.75% 152.08% 175.00% 100.00%
DPS 1.30 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. % 100.00% - - - - - -
NAPS 0.2300 0.2900 0.2500 0.2300 0.2300 0.2100 0.1700 5.16%
  YoY % -20.69% 16.00% 8.70% 0.00% 9.52% 23.53% -
  Horiz. % 135.29% 170.59% 147.06% 135.29% 135.29% 123.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.69 8.78 4.69 3.77 3.85 4.14 3.57 18.09%
  YoY % 10.36% 87.21% 24.40% -2.08% -7.00% 15.97% -
  Horiz. % 271.43% 245.94% 131.37% 105.60% 107.84% 115.97% 100.00%
EPS 0.96 0.72 0.49 0.27 0.35 0.40 0.23 26.86%
  YoY % 33.33% 46.94% 81.48% -22.86% -12.50% 73.91% -
  Horiz. % 417.39% 313.04% 213.04% 117.39% 152.17% 173.91% 100.00%
DPS 0.94 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. % 100.00% - - - - - -
NAPS 0.1658 0.1389 0.1192 0.1105 0.1100 0.1009 0.0810 12.67%
  YoY % 19.37% 16.53% 7.87% 0.45% 9.02% 24.57% -
  Horiz. % 204.69% 171.48% 147.16% 136.42% 135.80% 124.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.3500 0.1600 0.1500 0.0900 0.0700 0.1100 0.0800 -
P/RPS 2.60 0.87 1.53 1.15 0.87 1.28 1.07 15.93%
  YoY % 198.85% -43.14% 33.04% 32.18% -32.03% 19.63% -
  Horiz. % 242.99% 81.31% 142.99% 107.48% 81.31% 119.63% 100.00%
P/EPS 26.32 10.67 14.56 15.79 9.59 13.10 16.67 7.90%
  YoY % 146.67% -26.72% -7.79% 64.65% -26.79% -21.42% -
  Horiz. % 157.89% 64.01% 87.34% 94.72% 57.53% 78.58% 100.00%
EY 3.80 9.38 6.87 6.33 10.43 7.64 6.00 -7.32%
  YoY % -59.49% 36.54% 8.53% -39.31% 36.52% 27.33% -
  Horiz. % 63.33% 156.33% 114.50% 105.50% 173.83% 127.33% 100.00%
DY 3.71 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. % 100.00% - - - - - -
P/NAPS 1.52 0.55 0.60 0.39 0.30 0.52 0.47 21.59%
  YoY % 176.36% -8.33% 53.85% 30.00% -42.31% 10.64% -
  Horiz. % 323.40% 117.02% 127.66% 82.98% 63.83% 110.64% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 05/11/12 30/11/11 24/11/10 26/11/09 27/11/08 30/11/07 29/11/06 -
Price 0.3800 0.1900 0.1500 0.1100 0.0600 0.1000 0.0900 -
P/RPS 2.83 1.04 1.53 1.40 0.74 1.16 1.20 15.36%
  YoY % 172.12% -32.03% 9.29% 89.19% -36.21% -3.33% -
  Horiz. % 235.83% 86.67% 127.50% 116.67% 61.67% 96.67% 100.00%
P/EPS 28.57 12.67 14.56 19.30 8.22 11.90 18.75 7.26%
  YoY % 125.49% -12.98% -24.56% 134.79% -30.92% -36.53% -
  Horiz. % 152.37% 67.57% 77.65% 102.93% 43.84% 63.47% 100.00%
EY 3.50 7.89 6.87 5.18 12.17 8.40 5.33 -6.76%
  YoY % -55.64% 14.85% 32.63% -57.44% 44.88% 57.60% -
  Horiz. % 65.67% 148.03% 128.89% 97.19% 228.33% 157.60% 100.00%
DY 3.42 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. % 100.00% - - - - - -
P/NAPS 1.65 0.66 0.60 0.48 0.26 0.48 0.53 20.82%
  YoY % 150.00% 10.00% 25.00% 84.62% -45.83% -9.43% -
  Horiz. % 311.32% 124.53% 113.21% 90.57% 49.06% 90.57% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers