Highlights

[SKPRES] YoY Quarter Result on 2008-12-31 [#3]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Dec-2008  [#3]
Profit Trend QoQ -     -89.41%    YoY -     -90.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 122,430 56,545 56,232 44,025 43,053 37,826 28,707 27.33%
  YoY % 116.52% 0.56% 27.73% 2.26% 13.82% 31.77% -
  Horiz. % 426.48% 196.97% 195.88% 153.36% 149.97% 131.77% 100.00%
PBT 15,081 9,575 5,015 528 6,019 5,442 3,320 28.68%
  YoY % 57.50% 90.93% 849.81% -91.23% 10.60% 63.92% -
  Horiz. % 454.25% 288.40% 151.05% 15.90% 181.30% 163.92% 100.00%
Tax -3,225 -1,969 -1,118 -66 -992 -629 -500 36.42%
  YoY % -63.79% -76.12% -1,593.94% 93.35% -57.71% -25.80% -
  Horiz. % 645.00% 393.80% 223.60% 13.20% 198.40% 125.80% 100.00%
NP 11,856 7,606 3,897 462 5,027 4,813 2,820 27.03%
  YoY % 55.88% 95.18% 743.51% -90.81% 4.45% 70.67% -
  Horiz. % 420.43% 269.72% 138.19% 16.38% 178.26% 170.67% 100.00%
NP to SH 11,856 7,606 3,897 462 5,027 4,813 2,820 27.03%
  YoY % 55.88% 95.18% 743.51% -90.81% 4.45% 70.67% -
  Horiz. % 420.43% 269.72% 138.19% 16.38% 178.26% 170.67% 100.00%
Tax Rate 21.38 % 20.56 % 22.29 % 12.50 % 16.48 % 11.56 % 15.06 % 6.01%
  YoY % 3.99% -7.76% 78.32% -24.15% 42.56% -23.24% -
  Horiz. % 141.97% 136.52% 148.01% 83.00% 109.43% 76.76% 100.00%
Total Cost 110,574 48,939 52,335 43,563 38,026 33,013 25,887 27.36%
  YoY % 125.94% -6.49% 20.14% 14.56% 15.18% 27.53% -
  Horiz. % 427.14% 189.05% 202.17% 168.28% 146.89% 127.53% 100.00%
Net Worth 179,636 155,713 137,893 127,050 125,674 108,292 95,999 11.00%
  YoY % 15.36% 12.92% 8.54% 1.09% 16.05% 12.80% -
  Horiz. % 187.12% 162.20% 143.64% 132.34% 130.91% 112.80% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 8,981 5,988 - - - - - -
  YoY % 49.97% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.97% 100.00% - - - - -
Div Payout % 75.76 % 78.74 % - % - % - % - % - % -
  YoY % -3.78% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.22% 100.00% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 179,636 155,713 137,893 127,050 125,674 108,292 95,999 11.00%
  YoY % 15.36% 12.92% 8.54% 1.09% 16.05% 12.80% -
  Horiz. % 187.12% 162.20% 143.64% 132.34% 130.91% 112.80% 100.00%
NOSH 598,787 598,897 599,538 577,500 598,452 601,624 600,000 -0.03%
  YoY % -0.02% -0.11% 3.82% -3.50% -0.53% 0.27% -
  Horiz. % 99.80% 99.82% 99.92% 96.25% 99.74% 100.27% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 9.68 % 13.45 % 6.93 % 1.05 % 11.68 % 12.72 % 9.82 % -0.24%
  YoY % -28.03% 94.08% 560.00% -91.01% -8.18% 29.53% -
  Horiz. % 98.57% 136.97% 70.57% 10.69% 118.94% 129.53% 100.00%
ROE 6.60 % 4.88 % 2.83 % 0.36 % 4.00 % 4.44 % 2.94 % 14.42%
  YoY % 35.25% 72.44% 686.11% -91.00% -9.91% 51.02% -
  Horiz. % 224.49% 165.99% 96.26% 12.24% 136.05% 151.02% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 20.45 9.44 9.38 7.62 7.19 6.29 4.78 27.40%
  YoY % 116.63% 0.64% 23.10% 5.98% 14.31% 31.59% -
  Horiz. % 427.82% 197.49% 196.23% 159.41% 150.42% 131.59% 100.00%
EPS 1.98 1.27 0.65 0.08 0.84 0.80 0.47 27.07%
  YoY % 55.91% 95.38% 712.50% -90.48% 5.00% 70.21% -
  Horiz. % 421.28% 270.21% 138.30% 17.02% 178.72% 170.21% 100.00%
DPS 1.50 1.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% - - - - -
NAPS 0.3000 0.2600 0.2300 0.2200 0.2100 0.1800 0.1600 11.04%
  YoY % 15.38% 13.04% 4.55% 4.76% 16.67% 12.50% -
  Horiz. % 187.50% 162.50% 143.75% 137.50% 131.25% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 9.79 4.52 4.50 3.52 3.44 3.03 2.30 27.29%
  YoY % 116.59% 0.44% 27.84% 2.33% 13.53% 31.74% -
  Horiz. % 425.65% 196.52% 195.65% 153.04% 149.57% 131.74% 100.00%
EPS 0.95 0.61 0.31 0.04 0.40 0.38 0.23 26.65%
  YoY % 55.74% 96.77% 675.00% -90.00% 5.26% 65.22% -
  Horiz. % 413.04% 265.22% 134.78% 17.39% 173.91% 165.22% 100.00%
DPS 0.72 0.48 0.00 0.00 0.00 0.00 0.00 -
  YoY % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% - - - - -
NAPS 0.1437 0.1246 0.1103 0.1016 0.1005 0.0866 0.0768 11.00%
  YoY % 15.33% 12.96% 8.56% 1.09% 16.05% 12.76% -
  Horiz. % 187.11% 162.24% 143.62% 132.29% 130.86% 112.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.1800 0.1500 0.1100 0.0600 0.1100 0.0800 0.0700 -
P/RPS 0.88 1.59 1.17 0.79 1.53 1.27 1.46 -8.09%
  YoY % -44.65% 35.90% 48.10% -48.37% 20.47% -13.01% -
  Horiz. % 60.27% 108.90% 80.14% 54.11% 104.79% 86.99% 100.00%
P/EPS 9.09 11.81 16.92 75.00 13.10 10.00 14.89 -7.89%
  YoY % -23.03% -30.20% -77.44% 472.52% 31.00% -32.84% -
  Horiz. % 61.05% 79.31% 113.63% 503.69% 87.98% 67.16% 100.00%
EY 11.00 8.47 5.91 1.33 7.64 10.00 6.71 8.58%
  YoY % 29.87% 43.32% 344.36% -82.59% -23.60% 49.03% -
  Horiz. % 163.93% 126.23% 88.08% 19.82% 113.86% 149.03% 100.00%
DY 8.33 6.67 0.00 0.00 0.00 0.00 0.00 -
  YoY % 24.89% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.89% 100.00% - - - - -
P/NAPS 0.60 0.58 0.48 0.27 0.52 0.44 0.44 5.30%
  YoY % 3.45% 20.83% 77.78% -48.08% 18.18% 0.00% -
  Horiz. % 136.36% 131.82% 109.09% 61.36% 118.18% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 23/02/10 27/02/09 28/02/08 26/02/07 23/02/06 -
Price 0.3300 0.1800 0.1100 0.0600 0.0900 0.1400 0.0900 -
P/RPS 1.61 1.91 1.17 0.79 1.25 2.23 1.88 -2.55%
  YoY % -15.71% 63.25% 48.10% -36.80% -43.95% 18.62% -
  Horiz. % 85.64% 101.60% 62.23% 42.02% 66.49% 118.62% 100.00%
P/EPS 16.67 14.17 16.92 75.00 10.71 17.50 19.15 -2.28%
  YoY % 17.64% -16.25% -77.44% 600.28% -38.80% -8.62% -
  Horiz. % 87.05% 73.99% 88.36% 391.64% 55.93% 91.38% 100.00%
EY 6.00 7.06 5.91 1.33 9.33 5.71 5.22 2.35%
  YoY % -15.01% 19.46% 344.36% -85.74% 63.40% 9.39% -
  Horiz. % 114.94% 135.25% 113.22% 25.48% 178.74% 109.39% 100.00%
DY 4.55 5.56 0.00 0.00 0.00 0.00 0.00 -
  YoY % -18.17% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.83% 100.00% - - - - -
P/NAPS 1.10 0.69 0.48 0.27 0.43 0.78 0.56 11.90%
  YoY % 59.42% 43.75% 77.78% -37.21% -44.87% 39.29% -
  Horiz. % 196.43% 123.21% 85.71% 48.21% 76.79% 139.29% 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.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.220.00 
 3A 0.8450.00 
Partners & Brokers