Highlights

[SKPRES] YoY Quarter Result on 2007-12-31 [#3]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 28-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2008
Quarter 31-Dec-2007  [#3]
Profit Trend QoQ -     -0.40%    YoY -     4.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 56,545 56,232 44,025 43,053 37,826 28,707 19,847 19.06%
  YoY % 0.56% 27.73% 2.26% 13.82% 31.77% 44.64% -
  Horiz. % 284.90% 283.33% 221.82% 216.92% 190.59% 144.64% 100.00%
PBT 9,575 5,015 528 6,019 5,442 3,320 3,407 18.78%
  YoY % 90.93% 849.81% -91.23% 10.60% 63.92% -2.55% -
  Horiz. % 281.04% 147.20% 15.50% 176.67% 159.73% 97.45% 100.00%
Tax -1,969 -1,118 -66 -992 -629 -500 -449 27.92%
  YoY % -76.12% -1,593.94% 93.35% -57.71% -25.80% -11.36% -
  Horiz. % 438.53% 249.00% 14.70% 220.94% 140.09% 111.36% 100.00%
NP 7,606 3,897 462 5,027 4,813 2,820 2,958 17.04%
  YoY % 95.18% 743.51% -90.81% 4.45% 70.67% -4.67% -
  Horiz. % 257.13% 131.74% 15.62% 169.95% 162.71% 95.33% 100.00%
NP to SH 7,606 3,897 462 5,027 4,813 2,820 2,958 17.04%
  YoY % 95.18% 743.51% -90.81% 4.45% 70.67% -4.67% -
  Horiz. % 257.13% 131.74% 15.62% 169.95% 162.71% 95.33% 100.00%
Tax Rate 20.56 % 22.29 % 12.50 % 16.48 % 11.56 % 15.06 % 13.18 % 7.69%
  YoY % -7.76% 78.32% -24.15% 42.56% -23.24% 14.26% -
  Horiz. % 155.99% 169.12% 94.84% 125.04% 87.71% 114.26% 100.00%
Total Cost 48,939 52,335 43,563 38,026 33,013 25,887 16,889 19.39%
  YoY % -6.49% 20.14% 14.56% 15.18% 27.53% 53.28% -
  Horiz. % 289.77% 309.88% 257.94% 225.15% 195.47% 153.28% 100.00%
Net Worth 155,713 137,893 127,050 125,674 108,292 95,999 90,551 9.45%
  YoY % 12.92% 8.54% 1.09% 16.05% 12.80% 6.02% -
  Horiz. % 171.96% 152.28% 140.31% 138.79% 119.59% 106.02% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 5,988 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 78.74 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 155,713 137,893 127,050 125,674 108,292 95,999 90,551 9.45%
  YoY % 12.92% 8.54% 1.09% 16.05% 12.80% 6.02% -
  Horiz. % 171.96% 152.28% 140.31% 138.79% 119.59% 106.02% 100.00%
NOSH 598,897 599,538 577,500 598,452 601,624 600,000 603,673 -0.13%
  YoY % -0.11% 3.82% -3.50% -0.53% 0.27% -0.61% -
  Horiz. % 99.21% 99.32% 95.66% 99.14% 99.66% 99.39% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 13.45 % 6.93 % 1.05 % 11.68 % 12.72 % 9.82 % 14.90 % -1.69%
  YoY % 94.08% 560.00% -91.01% -8.18% 29.53% -34.09% -
  Horiz. % 90.27% 46.51% 7.05% 78.39% 85.37% 65.91% 100.00%
ROE 4.88 % 2.83 % 0.36 % 4.00 % 4.44 % 2.94 % 3.27 % 6.90%
  YoY % 72.44% 686.11% -91.00% -9.91% 51.02% -10.09% -
  Horiz. % 149.24% 86.54% 11.01% 122.32% 135.78% 89.91% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 9.44 9.38 7.62 7.19 6.29 4.78 3.29 19.20%
  YoY % 0.64% 23.10% 5.98% 14.31% 31.59% 45.29% -
  Horiz. % 286.93% 285.11% 231.61% 218.54% 191.19% 145.29% 100.00%
EPS 1.27 0.65 0.08 0.84 0.80 0.47 0.49 17.19%
  YoY % 95.38% 712.50% -90.48% 5.00% 70.21% -4.08% -
  Horiz. % 259.18% 132.65% 16.33% 171.43% 163.27% 95.92% 100.00%
DPS 1.00 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. % 100.00% - - - - - -
NAPS 0.2600 0.2300 0.2200 0.2100 0.1800 0.1600 0.1500 9.60%
  YoY % 13.04% 4.55% 4.76% 16.67% 12.50% 6.67% -
  Horiz. % 173.33% 153.33% 146.67% 140.00% 120.00% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 4.52 4.50 3.52 3.44 3.03 2.30 1.59 19.01%
  YoY % 0.44% 27.84% 2.33% 13.53% 31.74% 44.65% -
  Horiz. % 284.28% 283.02% 221.38% 216.35% 190.57% 144.65% 100.00%
EPS 0.61 0.31 0.04 0.40 0.38 0.23 0.24 16.81%
  YoY % 96.77% 675.00% -90.00% 5.26% 65.22% -4.17% -
  Horiz. % 254.17% 129.17% 16.67% 166.67% 158.33% 95.83% 100.00%
DPS 0.48 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 0.1246 0.1103 0.1016 0.1005 0.0866 0.0768 0.0724 9.47%
  YoY % 12.96% 8.56% 1.09% 16.05% 12.76% 6.08% -
  Horiz. % 172.10% 152.35% 140.33% 138.81% 119.61% 106.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.1500 0.1100 0.0600 0.1100 0.0800 0.0700 0.1100 -
P/RPS 1.59 1.17 0.79 1.53 1.27 1.46 3.35 -11.68%
  YoY % 35.90% 48.10% -48.37% 20.47% -13.01% -56.42% -
  Horiz. % 47.46% 34.93% 23.58% 45.67% 37.91% 43.58% 100.00%
P/EPS 11.81 16.92 75.00 13.10 10.00 14.89 22.45 -10.15%
  YoY % -30.20% -77.44% 472.52% 31.00% -32.84% -33.67% -
  Horiz. % 52.61% 75.37% 334.08% 58.35% 44.54% 66.33% 100.00%
EY 8.47 5.91 1.33 7.64 10.00 6.71 4.45 11.32%
  YoY % 43.32% 344.36% -82.59% -23.60% 49.03% 50.79% -
  Horiz. % 190.34% 132.81% 29.89% 171.69% 224.72% 150.79% 100.00%
DY 6.67 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 0.58 0.48 0.27 0.52 0.44 0.44 0.73 -3.76%
  YoY % 20.83% 77.78% -48.08% 18.18% 0.00% -39.73% -
  Horiz. % 79.45% 65.75% 36.99% 71.23% 60.27% 60.27% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 23/02/10 27/02/09 28/02/08 26/02/07 23/02/06 25/02/05 -
Price 0.1800 0.1100 0.0600 0.0900 0.1400 0.0900 0.1000 -
P/RPS 1.91 1.17 0.79 1.25 2.23 1.88 3.04 -7.45%
  YoY % 63.25% 48.10% -36.80% -43.95% 18.62% -38.16% -
  Horiz. % 62.83% 38.49% 25.99% 41.12% 73.36% 61.84% 100.00%
P/EPS 14.17 16.92 75.00 10.71 17.50 19.15 20.41 -5.90%
  YoY % -16.25% -77.44% 600.28% -38.80% -8.62% -6.17% -
  Horiz. % 69.43% 82.90% 367.47% 52.47% 85.74% 93.83% 100.00%
EY 7.06 5.91 1.33 9.33 5.71 5.22 4.90 6.27%
  YoY % 19.46% 344.36% -85.74% 63.40% 9.39% 6.53% -
  Horiz. % 144.08% 120.61% 27.14% 190.41% 116.53% 106.53% 100.00%
DY 5.56 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 0.69 0.48 0.27 0.43 0.78 0.56 0.67 0.49%
  YoY % 43.75% 77.78% -37.21% -44.87% 39.29% -16.42% -
  Horiz. % 102.99% 71.64% 40.30% 64.18% 116.42% 83.58% 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.
 


 

355  304  561  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34-0.065 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205+0.035 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 KNM 0.355-0.01 
 HSI-C7E 0.16-0.05 
 AAX 0.195+0.01 
 HSI-H6Q 0.455+0.085 
Partners & Brokers