Highlights

[SKPRES] YoY Quarter Result on 2010-09-30 [#2]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 24-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     37.14%    YoY -     79.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 106,154 121,179 109,800 58,586 47,077 48,137 51,739 12.71%
  YoY % -12.40% 10.36% 87.42% 24.45% -2.20% -6.96% -
  Horiz. % 205.17% 234.21% 212.22% 113.23% 90.99% 93.04% 100.00%
PBT 9,570 16,328 12,697 8,387 4,477 5,355 6,010 8.05%
  YoY % -41.39% 28.60% 51.39% 87.34% -16.40% -10.90% -
  Horiz. % 159.23% 271.68% 211.26% 139.55% 74.49% 89.10% 100.00%
Tax -2,286 -4,343 -3,714 -2,246 -1,054 -992 -963 15.48%
  YoY % 47.36% -16.94% -65.36% -113.09% -6.25% -3.01% -
  Horiz. % 237.38% 450.99% 385.67% 233.23% 109.45% 103.01% 100.00%
NP 7,284 11,985 8,983 6,141 3,423 4,363 5,047 6.30%
  YoY % -39.22% 33.42% 46.28% 79.40% -21.54% -13.55% -
  Horiz. % 144.32% 237.47% 177.99% 121.68% 67.82% 86.45% 100.00%
NP to SH 7,284 11,985 8,983 6,141 3,423 4,363 5,047 6.30%
  YoY % -39.22% 33.42% 46.28% 79.40% -21.54% -13.55% -
  Horiz. % 144.32% 237.47% 177.99% 121.68% 67.82% 86.45% 100.00%
Tax Rate 23.89 % 26.60 % 29.25 % 26.78 % 23.54 % 18.52 % 16.02 % 6.88%
  YoY % -10.19% -9.06% 9.22% 13.76% 27.11% 15.61% -
  Horiz. % 149.13% 166.04% 182.58% 167.17% 146.94% 115.61% 100.00%
Total Cost 98,870 109,194 100,817 52,445 43,654 43,774 46,692 13.31%
  YoY % -9.45% 8.31% 92.23% 20.14% -0.27% -6.25% -
  Horiz. % 211.75% 233.86% 215.92% 112.32% 93.49% 93.75% 100.00%
Net Worth 215,822 207,259 173,671 149,053 138,121 137,464 126,174 9.35%
  YoY % 4.13% 19.34% 16.52% 7.92% 0.48% 8.95% -
  Horiz. % 171.05% 164.26% 137.64% 118.13% 109.47% 108.95% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 11,714 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 97.74 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 215,822 207,259 173,671 149,053 138,121 137,464 126,174 9.35%
  YoY % 4.13% 19.34% 16.52% 7.92% 0.48% 8.95% -
  Horiz. % 171.05% 164.26% 137.64% 118.13% 109.47% 108.95% 100.00%
NOSH 899,259 901,127 598,866 596,213 600,526 597,671 600,833 6.95%
  YoY % -0.21% 50.47% 0.44% -0.72% 0.48% -0.53% -
  Horiz. % 149.67% 149.98% 99.67% 99.23% 99.95% 99.47% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.86 % 9.89 % 8.18 % 10.48 % 7.27 % 9.06 % 9.75 % -5.69%
  YoY % -30.64% 20.90% -21.95% 44.15% -19.76% -7.08% -
  Horiz. % 70.36% 101.44% 83.90% 107.49% 74.56% 92.92% 100.00%
ROE 3.38 % 5.78 % 5.17 % 4.12 % 2.48 % 3.17 % 4.00 % -2.77%
  YoY % -41.52% 11.80% 25.49% 66.13% -21.77% -20.75% -
  Horiz. % 84.50% 144.50% 129.25% 103.00% 62.00% 79.25% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 11.80 13.45 18.33 9.83 7.84 8.05 8.61 5.39%
  YoY % -12.27% -26.62% 86.47% 25.38% -2.61% -6.50% -
  Horiz. % 137.05% 156.21% 212.89% 114.17% 91.06% 93.50% 100.00%
EPS 0.81 1.33 1.50 1.03 0.57 0.73 0.84 -0.60%
  YoY % -39.10% -11.33% 45.63% 80.70% -21.92% -13.10% -
  Horiz. % 96.43% 158.33% 178.57% 122.62% 67.86% 86.90% 100.00%
DPS 0.00 1.30 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.2400 0.2300 0.2900 0.2500 0.2300 0.2300 0.2100 2.25%
  YoY % 4.35% -20.69% 16.00% 8.70% 0.00% 9.52% -
  Horiz. % 114.29% 109.52% 138.10% 119.05% 109.52% 109.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.49 9.69 8.78 4.69 3.77 3.85 4.14 12.70%
  YoY % -12.38% 10.36% 87.21% 24.40% -2.08% -7.00% -
  Horiz. % 205.07% 234.06% 212.08% 113.29% 91.06% 93.00% 100.00%
EPS 0.58 0.96 0.72 0.49 0.27 0.35 0.40 6.38%
  YoY % -39.58% 33.33% 46.94% 81.48% -22.86% -12.50% -
  Horiz. % 145.00% 240.00% 180.00% 122.50% 67.50% 87.50% 100.00%
DPS 0.00 0.94 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1726 0.1658 0.1389 0.1192 0.1105 0.1100 0.1009 9.35%
  YoY % 4.10% 19.37% 16.53% 7.87% 0.45% 9.02% -
  Horiz. % 171.06% 164.32% 137.66% 118.14% 109.51% 109.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.3500 0.3500 0.1600 0.1500 0.0900 0.0700 0.1100 -
P/RPS 2.96 2.60 0.87 1.53 1.15 0.87 1.28 14.98%
  YoY % 13.85% 198.85% -43.14% 33.04% 32.18% -32.03% -
  Horiz. % 231.25% 203.12% 67.97% 119.53% 89.84% 67.97% 100.00%
P/EPS 43.21 26.32 10.67 14.56 15.79 9.59 13.10 21.99%
  YoY % 64.17% 146.67% -26.72% -7.79% 64.65% -26.79% -
  Horiz. % 329.85% 200.92% 81.45% 111.15% 120.53% 73.21% 100.00%
EY 2.31 3.80 9.38 6.87 6.33 10.43 7.64 -18.06%
  YoY % -39.21% -59.49% 36.54% 8.53% -39.31% 36.52% -
  Horiz. % 30.24% 49.74% 122.77% 89.92% 82.85% 136.52% 100.00%
DY 0.00 3.71 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.46 1.52 0.55 0.60 0.39 0.30 0.52 18.76%
  YoY % -3.95% 176.36% -8.33% 53.85% 30.00% -42.31% -
  Horiz. % 280.77% 292.31% 105.77% 115.38% 75.00% 57.69% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 05/11/12 30/11/11 24/11/10 26/11/09 27/11/08 30/11/07 -
Price 0.3450 0.3800 0.1900 0.1500 0.1100 0.0600 0.1000 -
P/RPS 2.92 2.83 1.04 1.53 1.40 0.74 1.16 16.62%
  YoY % 3.18% 172.12% -32.03% 9.29% 89.19% -36.21% -
  Horiz. % 251.72% 243.97% 89.66% 131.90% 120.69% 63.79% 100.00%
P/EPS 42.59 28.57 12.67 14.56 19.30 8.22 11.90 23.65%
  YoY % 49.07% 125.49% -12.98% -24.56% 134.79% -30.92% -
  Horiz. % 357.90% 240.08% 106.47% 122.35% 162.18% 69.08% 100.00%
EY 2.35 3.50 7.89 6.87 5.18 12.17 8.40 -19.11%
  YoY % -32.86% -55.64% 14.85% 32.63% -57.44% 44.88% -
  Horiz. % 27.98% 41.67% 93.93% 81.79% 61.67% 144.88% 100.00%
DY 0.00 3.42 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.44 1.65 0.66 0.60 0.48 0.26 0.48 20.07%
  YoY % -12.73% 150.00% 10.00% 25.00% 84.62% -45.83% -
  Horiz. % 300.00% 343.75% 137.50% 125.00% 100.00% 54.17% 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