Highlights

[SKPRES] YoY Quarter Result on 2010-12-31 [#3]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     23.86%    YoY -     95.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 87,782 90,474 122,430 56,545 56,232 44,025 43,053 12.60%
  YoY % -2.98% -26.10% 116.52% 0.56% 27.73% 2.26% -
  Horiz. % 203.89% 210.15% 284.37% 131.34% 130.61% 102.26% 100.00%
PBT 7,310 13,125 15,081 9,575 5,015 528 6,019 3.29%
  YoY % -44.30% -12.97% 57.50% 90.93% 849.81% -91.23% -
  Horiz. % 121.45% 218.06% 250.56% 159.08% 83.32% 8.77% 100.00%
Tax -1,896 -3,370 -3,225 -1,969 -1,118 -66 -992 11.39%
  YoY % 43.74% -4.50% -63.79% -76.12% -1,593.94% 93.35% -
  Horiz. % 191.13% 339.72% 325.10% 198.49% 112.70% 6.65% 100.00%
NP 5,414 9,755 11,856 7,606 3,897 462 5,027 1.24%
  YoY % -44.50% -17.72% 55.88% 95.18% 743.51% -90.81% -
  Horiz. % 107.70% 194.05% 235.85% 151.30% 77.52% 9.19% 100.00%
NP to SH 5,414 9,755 11,856 7,606 3,897 462 5,027 1.24%
  YoY % -44.50% -17.72% 55.88% 95.18% 743.51% -90.81% -
  Horiz. % 107.70% 194.05% 235.85% 151.30% 77.52% 9.19% 100.00%
Tax Rate 25.94 % 25.68 % 21.38 % 20.56 % 22.29 % 12.50 % 16.48 % 7.85%
  YoY % 1.01% 20.11% 3.99% -7.76% 78.32% -24.15% -
  Horiz. % 157.40% 155.83% 129.73% 124.76% 135.25% 75.85% 100.00%
Total Cost 82,368 80,719 110,574 48,939 52,335 43,563 38,026 13.74%
  YoY % 2.04% -27.00% 125.94% -6.49% 20.14% 14.56% -
  Horiz. % 216.61% 212.27% 290.79% 128.70% 137.63% 114.56% 100.00%
Net Worth 216,559 189,680 179,636 155,713 137,893 127,050 125,674 9.48%
  YoY % 14.17% 5.59% 15.36% 12.92% 8.54% 1.09% -
  Horiz. % 172.32% 150.93% 142.94% 123.90% 109.72% 101.09% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - 8,981 5,988 - - - -
  YoY % 0.00% 0.00% 49.97% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 149.97% 100.00% - - -
Div Payout % - % - % 75.76 % 78.74 % - % - % - % -
  YoY % 0.00% 0.00% -3.78% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 96.22% 100.00% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 216,559 189,680 179,636 155,713 137,893 127,050 125,674 9.48%
  YoY % 14.17% 5.59% 15.36% 12.92% 8.54% 1.09% -
  Horiz. % 172.32% 150.93% 142.94% 123.90% 109.72% 101.09% 100.00%
NOSH 902,333 903,240 598,787 598,897 599,538 577,500 598,452 7.08%
  YoY % -0.10% 50.84% -0.02% -0.11% 3.82% -3.50% -
  Horiz. % 150.78% 150.93% 100.06% 100.07% 100.18% 96.50% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.17 % 10.78 % 9.68 % 13.45 % 6.93 % 1.05 % 11.68 % -10.08%
  YoY % -42.76% 11.36% -28.03% 94.08% 560.00% -91.01% -
  Horiz. % 52.83% 92.29% 82.88% 115.15% 59.33% 8.99% 100.00%
ROE 2.50 % 5.14 % 6.60 % 4.88 % 2.83 % 0.36 % 4.00 % -7.53%
  YoY % -51.36% -22.12% 35.25% 72.44% 686.11% -91.00% -
  Horiz. % 62.50% 128.50% 165.00% 122.00% 70.75% 9.00% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 9.73 10.02 20.45 9.44 9.38 7.62 7.19 5.17%
  YoY % -2.89% -51.00% 116.63% 0.64% 23.10% 5.98% -
  Horiz. % 135.33% 139.36% 284.42% 131.29% 130.46% 105.98% 100.00%
EPS 0.60 1.08 1.98 1.27 0.65 0.08 0.84 -5.45%
  YoY % -44.44% -45.45% 55.91% 95.38% 712.50% -90.48% -
  Horiz. % 71.43% 128.57% 235.71% 151.19% 77.38% 9.52% 100.00%
DPS 0.00 0.00 1.50 1.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 100.00% - - -
NAPS 0.2400 0.2100 0.3000 0.2600 0.2300 0.2200 0.2100 2.25%
  YoY % 14.29% -30.00% 15.38% 13.04% 4.55% 4.76% -
  Horiz. % 114.29% 100.00% 142.86% 123.81% 109.52% 104.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 7.02 7.24 9.79 4.52 4.50 3.52 3.44 12.61%
  YoY % -3.04% -26.05% 116.59% 0.44% 27.84% 2.33% -
  Horiz. % 204.07% 210.47% 284.59% 131.40% 130.81% 102.33% 100.00%
EPS 0.43 0.78 0.95 0.61 0.31 0.04 0.40 1.21%
  YoY % -44.87% -17.89% 55.74% 96.77% 675.00% -90.00% -
  Horiz. % 107.50% 195.00% 237.50% 152.50% 77.50% 10.00% 100.00%
DPS 0.00 0.00 0.72 0.48 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 100.00% - - -
NAPS 0.1732 0.1517 0.1437 0.1246 0.1103 0.1016 0.1005 9.49%
  YoY % 14.17% 5.57% 15.33% 12.96% 8.56% 1.09% -
  Horiz. % 172.34% 150.95% 142.99% 123.98% 109.75% 101.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.3100 0.3500 0.1800 0.1500 0.1100 0.0600 0.1100 -
P/RPS 3.19 3.49 0.88 1.59 1.17 0.79 1.53 13.01%
  YoY % -8.60% 296.59% -44.65% 35.90% 48.10% -48.37% -
  Horiz. % 208.50% 228.10% 57.52% 103.92% 76.47% 51.63% 100.00%
P/EPS 51.67 32.41 9.09 11.81 16.92 75.00 13.10 25.67%
  YoY % 59.43% 256.55% -23.03% -30.20% -77.44% 472.52% -
  Horiz. % 394.43% 247.40% 69.39% 90.15% 129.16% 572.52% 100.00%
EY 1.94 3.09 11.00 8.47 5.91 1.33 7.64 -20.41%
  YoY % -37.22% -71.91% 29.87% 43.32% 344.36% -82.59% -
  Horiz. % 25.39% 40.45% 143.98% 110.86% 77.36% 17.41% 100.00%
DY 0.00 0.00 8.33 6.67 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 24.89% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 124.89% 100.00% - - -
P/NAPS 1.29 1.67 0.60 0.58 0.48 0.27 0.52 16.33%
  YoY % -22.75% 178.33% 3.45% 20.83% 77.78% -48.08% -
  Horiz. % 248.08% 321.15% 115.38% 111.54% 92.31% 51.92% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 17/02/14 26/02/13 29/02/12 28/02/11 23/02/10 27/02/09 28/02/08 -
Price 0.3200 0.3500 0.3300 0.1800 0.1100 0.0600 0.0900 -
P/RPS 3.29 3.49 1.61 1.91 1.17 0.79 1.25 17.49%
  YoY % -5.73% 116.77% -15.71% 63.25% 48.10% -36.80% -
  Horiz. % 263.20% 279.20% 128.80% 152.80% 93.60% 63.20% 100.00%
P/EPS 53.33 32.41 16.67 14.17 16.92 75.00 10.71 30.64%
  YoY % 64.55% 94.42% 17.64% -16.25% -77.44% 600.28% -
  Horiz. % 497.95% 302.61% 155.65% 132.31% 157.98% 700.28% 100.00%
EY 1.88 3.09 6.00 7.06 5.91 1.33 9.33 -23.41%
  YoY % -39.16% -48.50% -15.01% 19.46% 344.36% -85.74% -
  Horiz. % 20.15% 33.12% 64.31% 75.67% 63.34% 14.26% 100.00%
DY 0.00 0.00 4.55 5.56 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -18.17% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 81.83% 100.00% - - -
P/NAPS 1.33 1.67 1.10 0.69 0.48 0.27 0.43 20.69%
  YoY % -20.36% 51.82% 59.42% 43.75% 77.78% -37.21% -
  Horiz. % 309.30% 388.37% 255.81% 160.47% 111.63% 62.79% 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.
 


 

273  370  573  929 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.12+0.015 
 KNM 0.405+0.02 
 ARMADA 0.245-0.005 
 EKOVEST 0.85+0.05 
 KNM-WB 0.295+0.06 
 NETX 0.0150.00 
 IWCITY 1.05+0.065 
 IMPIANA 0.03-0.005 
 HSI-C5P 0.33+0.01 
 HOMERIZ-WB 0.235+0.02 
Partners & Brokers