Highlights

[SKPRES] YoY 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 -     64.89%    YoY -     46.28%
Quarter Report


View:


Show?  YoY % Horiz. %

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 140,250 106,154 121,179 109,800 58,586 47,077 48,137 19.50%
  YoY % 32.12% -12.40% 10.36% 87.42% 24.45% -2.20% -
  Horiz. % 291.36% 220.52% 251.74% 228.10% 121.71% 97.80% 100.00%
PBT 14,077 9,570 16,328 12,697 8,387 4,477 5,355 17.47%
  YoY % 47.10% -41.39% 28.60% 51.39% 87.34% -16.40% -
  Horiz. % 262.88% 178.71% 304.91% 237.11% 156.62% 83.60% 100.00%
Tax -3,547 -2,286 -4,343 -3,714 -2,246 -1,054 -992 23.65%
  YoY % -55.16% 47.36% -16.94% -65.36% -113.09% -6.25% -
  Horiz. % 357.56% 230.44% 437.80% 374.40% 226.41% 106.25% 100.00%
NP 10,530 7,284 11,985 8,983 6,141 3,423 4,363 15.81%
  YoY % 44.56% -39.22% 33.42% 46.28% 79.40% -21.54% -
  Horiz. % 241.35% 166.95% 274.70% 205.89% 140.75% 78.46% 100.00%
NP to SH 10,530 7,284 11,985 8,983 6,141 3,423 4,363 15.81%
  YoY % 44.56% -39.22% 33.42% 46.28% 79.40% -21.54% -
  Horiz. % 241.35% 166.95% 274.70% 205.89% 140.75% 78.46% 100.00%
Tax Rate 25.20 % 23.89 % 26.60 % 29.25 % 26.78 % 23.54 % 18.52 % 5.26%
  YoY % 5.48% -10.19% -9.06% 9.22% 13.76% 27.11% -
  Horiz. % 136.07% 129.00% 143.63% 157.94% 144.60% 127.11% 100.00%
Total Cost 129,720 98,870 109,194 100,817 52,445 43,654 43,774 19.84%
  YoY % 31.20% -9.45% 8.31% 92.23% 20.14% -0.27% -
  Horiz. % 296.34% 225.86% 249.45% 230.31% 119.81% 99.73% 100.00%
Net Worth 243,000 215,822 207,259 173,671 149,053 138,121 137,464 9.96%
  YoY % 12.59% 4.13% 19.34% 16.52% 7.92% 0.48% -
  Horiz. % 176.77% 157.00% 150.77% 126.34% 108.43% 100.48% 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 - - 11,714 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 97.74 % - % - % - % - % -
  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 243,000 215,822 207,259 173,671 149,053 138,121 137,464 9.96%
  YoY % 12.59% 4.13% 19.34% 16.52% 7.92% 0.48% -
  Horiz. % 176.77% 157.00% 150.77% 126.34% 108.43% 100.48% 100.00%
NOSH 900,000 899,259 901,127 598,866 596,213 600,526 597,671 7.06%
  YoY % 0.08% -0.21% 50.47% 0.44% -0.72% 0.48% -
  Horiz. % 150.58% 150.46% 150.77% 100.20% 99.76% 100.48% 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 7.51 % 6.86 % 9.89 % 8.18 % 10.48 % 7.27 % 9.06 % -3.08%
  YoY % 9.48% -30.64% 20.90% -21.95% 44.15% -19.76% -
  Horiz. % 82.89% 75.72% 109.16% 90.29% 115.67% 80.24% 100.00%
ROE 4.33 % 3.38 % 5.78 % 5.17 % 4.12 % 2.48 % 3.17 % 5.33%
  YoY % 28.11% -41.52% 11.80% 25.49% 66.13% -21.77% -
  Horiz. % 136.59% 106.62% 182.33% 163.09% 129.97% 78.23% 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 15.58 11.80 13.45 18.33 9.83 7.84 8.05 11.63%
  YoY % 32.03% -12.27% -26.62% 86.47% 25.38% -2.61% -
  Horiz. % 193.54% 146.58% 167.08% 227.70% 122.11% 97.39% 100.00%
EPS 1.17 0.81 1.33 1.50 1.03 0.57 0.73 8.18%
  YoY % 44.44% -39.10% -11.33% 45.63% 80.70% -21.92% -
  Horiz. % 160.27% 110.96% 182.19% 205.48% 141.10% 78.08% 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 - 1,250,188
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 11.22 8.49 9.69 8.78 4.69 3.77 3.85 19.51%
  YoY % 32.16% -12.38% 10.36% 87.21% 24.40% -2.08% -
  Horiz. % 291.43% 220.52% 251.69% 228.05% 121.82% 97.92% 100.00%
EPS 0.84 0.58 0.96 0.72 0.49 0.27 0.35 15.70%
  YoY % 44.83% -39.58% 33.33% 46.94% 81.48% -22.86% -
  Horiz. % 240.00% 165.71% 274.29% 205.71% 140.00% 77.14% 100.00%
DPS 0.00 0.00 0.94 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 0.1944 0.1726 0.1658 0.1389 0.1192 0.1105 0.1100 9.95%
  YoY % 12.63% 4.10% 19.37% 16.53% 7.87% 0.45% -
  Horiz. % 176.73% 156.91% 150.73% 126.27% 108.36% 100.45% 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 4.56 2.96 2.60 0.87 1.53 1.15 0.87 31.78%
  YoY % 54.05% 13.85% 198.85% -43.14% 33.04% 32.18% -
  Horiz. % 524.14% 340.23% 298.85% 100.00% 175.86% 132.18% 100.00%
P/EPS 60.68 43.21 26.32 10.67 14.56 15.79 9.59 35.98%
  YoY % 40.43% 64.17% 146.67% -26.72% -7.79% 64.65% -
  Horiz. % 632.74% 450.57% 274.45% 111.26% 151.82% 164.65% 100.00%
EY 1.65 2.31 3.80 9.38 6.87 6.33 10.43 -26.45%
  YoY % -28.57% -39.21% -59.49% 36.54% 8.53% -39.31% -
  Horiz. % 15.82% 22.15% 36.43% 89.93% 65.87% 60.69% 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 4.65 2.92 2.83 1.04 1.53 1.40 0.74 35.82%
  YoY % 59.25% 3.18% 172.12% -32.03% 9.29% 89.19% -
  Horiz. % 628.38% 394.59% 382.43% 140.54% 206.76% 189.19% 100.00%
P/EPS 61.97 42.59 28.57 12.67 14.56 19.30 8.22 40.01%
  YoY % 45.50% 49.07% 125.49% -12.98% -24.56% 134.79% -
  Horiz. % 753.89% 518.13% 347.57% 154.14% 177.13% 234.79% 100.00%
EY 1.61 2.35 3.50 7.89 6.87 5.18 12.17 -28.61%
  YoY % -31.49% -32.86% -55.64% 14.85% 32.63% -57.44% -
  Horiz. % 13.23% 19.31% 28.76% 64.83% 56.45% 42.56% 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.
 


 

335  164  560  1122 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.105+0.015 
 SAPNRG 0.31+0.01 
 SCOMI-WB 0.045+0.01 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 GPACKET 0.46+0.015 
 HSI-H6R 0.325-0.065 
 HSI-C5J 0.21+0.07 
 SAPNRG-WA 0.135+0.005 
 KNM-WB 0.285+0.02 
Partners & Brokers