Highlights

[SKPRES] YoY Quarter Result on 2011-03-31 [#4]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     2.56%    YoY -     334.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 123,286 88,112 127,556 77,451 54,280 78,518 46,861 17.49%
  YoY % 39.92% -30.92% 64.69% 42.69% -30.87% 67.56% -
  Horiz. % 263.09% 188.03% 272.20% 165.28% 115.83% 167.56% 100.00%
PBT 11,020 9,219 15,633 8,153 4,108 -4,148 4,012 18.33%
  YoY % 19.54% -41.03% 91.75% 98.47% 199.04% -203.39% -
  Horiz. % 274.68% 229.79% 389.66% 203.22% 102.39% -103.39% 100.00%
Tax -2,773 -2,171 -3,683 -352 -2,312 -465 -737 24.70%
  YoY % -27.73% 41.05% -946.31% 84.78% -397.20% 36.91% -
  Horiz. % 376.26% 294.57% 499.73% 47.76% 313.70% 63.09% 100.00%
NP 8,247 7,048 11,950 7,801 1,796 -4,613 3,275 16.63%
  YoY % 17.01% -41.02% 53.19% 334.35% 138.93% -240.85% -
  Horiz. % 251.82% 215.21% 364.89% 238.20% 54.84% -140.85% 100.00%
NP to SH 8,247 7,048 11,950 7,801 1,796 -4,613 3,275 16.63%
  YoY % 17.01% -41.02% 53.19% 334.35% 138.93% -240.85% -
  Horiz. % 251.82% 215.21% 364.89% 238.20% 54.84% -140.85% 100.00%
Tax Rate 25.16 % 23.55 % 23.56 % 4.32 % 56.28 % - % 18.37 % 5.38%
  YoY % 6.84% -0.04% 445.37% -92.32% 0.00% 0.00% -
  Horiz. % 136.96% 128.20% 128.25% 23.52% 306.37% 0.00% 100.00%
Total Cost 115,039 81,064 115,606 69,650 52,484 83,131 43,586 17.55%
  YoY % 41.91% -29.88% 65.98% 32.71% -36.87% 90.73% -
  Horiz. % 263.94% 185.99% 265.24% 159.80% 120.41% 190.73% 100.00%
Net Worth 224,103 198,789 179,250 156,019 137,693 131,800 130,999 9.36%
  YoY % 12.73% 10.90% 14.89% 13.31% 4.47% 0.61% -
  Horiz. % 171.07% 151.75% 136.83% 119.10% 105.11% 100.61% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - 6,000 2,993 - - -
  YoY % 0.00% 0.00% 0.00% 100.47% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.47% 100.00% - -
Div Payout % - % - % - % 76.92 % 166.67 % - % - % -
  YoY % 0.00% 0.00% 0.00% -53.85% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 46.15% 100.00% - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 224,103 198,789 179,250 156,019 137,693 131,800 130,999 9.36%
  YoY % 12.73% 10.90% 14.89% 13.31% 4.47% 0.61% -
  Horiz. % 171.07% 151.75% 136.83% 119.10% 105.11% 100.61% 100.00%
NOSH 896,413 903,589 597,500 600,076 598,666 599,090 595,454 7.05%
  YoY % -0.79% 51.23% -0.43% 0.24% -0.07% 0.61% -
  Horiz. % 150.54% 151.75% 100.34% 100.78% 100.54% 100.61% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 6.69 % 8.00 % 9.37 % 10.07 % 3.31 % -5.88 % 6.99 % -0.73%
  YoY % -16.38% -14.62% -6.95% 204.23% 156.29% -184.12% -
  Horiz. % 95.71% 114.45% 134.05% 144.06% 47.35% -84.12% 100.00%
ROE 3.68 % 3.55 % 6.67 % 5.00 % 1.30 % -3.50 % 2.50 % 6.65%
  YoY % 3.66% -46.78% 33.40% 284.62% 137.14% -240.00% -
  Horiz. % 147.20% 142.00% 266.80% 200.00% 52.00% -140.00% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 13.75 9.75 21.35 12.91 9.07 13.11 7.87 9.74%
  YoY % 41.03% -54.33% 65.38% 42.34% -30.82% 66.58% -
  Horiz. % 174.71% 123.89% 271.28% 164.04% 115.25% 166.58% 100.00%
EPS 0.92 0.78 2.00 1.30 0.30 -0.77 0.55 8.95%
  YoY % 17.95% -61.00% 53.85% 333.33% 138.96% -240.00% -
  Horiz. % 167.27% 141.82% 363.64% 236.36% 54.55% -140.00% 100.00%
DPS 0.00 0.00 0.00 1.00 0.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 100.00% - -
NAPS 0.2500 0.2200 0.3000 0.2600 0.2300 0.2200 0.2200 2.15%
  YoY % 13.64% -26.67% 15.38% 13.04% 4.55% 0.00% -
  Horiz. % 113.64% 100.00% 136.36% 118.18% 104.55% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 9.86 7.05 10.20 6.20 4.34 6.28 3.75 17.47%
  YoY % 39.86% -30.88% 64.52% 42.86% -30.89% 67.47% -
  Horiz. % 262.93% 188.00% 272.00% 165.33% 115.73% 167.47% 100.00%
EPS 0.66 0.56 0.96 0.62 0.14 -0.37 0.26 16.79%
  YoY % 17.86% -41.67% 54.84% 342.86% 137.84% -242.31% -
  Horiz. % 253.85% 215.38% 369.23% 238.46% 53.85% -142.31% 100.00%
DPS 0.00 0.00 0.00 0.48 0.24 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 100.00% - -
NAPS 0.1793 0.1590 0.1434 0.1248 0.1101 0.1054 0.1048 9.36%
  YoY % 12.77% 10.88% 14.90% 13.35% 4.46% 0.57% -
  Horiz. % 171.09% 151.72% 136.83% 119.08% 105.06% 100.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.3250 0.3150 0.3300 0.1800 0.1200 0.0600 0.0900 -
P/RPS 2.36 3.23 1.55 1.39 1.32 0.46 1.14 12.89%
  YoY % -26.93% 108.39% 11.51% 5.30% 186.96% -59.65% -
  Horiz. % 207.02% 283.33% 135.96% 121.93% 115.79% 40.35% 100.00%
P/EPS 35.33 40.38 16.50 13.85 40.00 -7.79 16.36 13.68%
  YoY % -12.51% 144.73% 19.13% -65.38% 613.48% -147.62% -
  Horiz. % 215.95% 246.82% 100.86% 84.66% 244.50% -47.62% 100.00%
EY 2.83 2.48 6.06 7.22 2.50 -12.83 6.11 -12.03%
  YoY % 14.11% -59.08% -16.07% 188.80% 119.49% -309.98% -
  Horiz. % 46.32% 40.59% 99.18% 118.17% 40.92% -209.98% 100.00%
DY 0.00 0.00 0.00 5.56 4.17 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 133.33% 100.00% - -
P/NAPS 1.30 1.43 1.10 0.69 0.52 0.27 0.41 21.20%
  YoY % -9.09% 30.00% 59.42% 32.69% 92.59% -34.15% -
  Horiz. % 317.07% 348.78% 268.29% 168.29% 126.83% 65.85% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/14 31/05/13 30/05/12 30/05/11 31/05/10 19/06/09 29/05/08 -
Price 0.3950 0.3450 0.3500 0.1700 0.1200 0.0800 0.0900 -
P/RPS 2.87 3.54 1.64 1.32 1.32 0.61 1.14 16.63%
  YoY % -18.93% 115.85% 24.24% 0.00% 116.39% -46.49% -
  Horiz. % 251.75% 310.53% 143.86% 115.79% 115.79% 53.51% 100.00%
P/EPS 42.93 44.23 17.50 13.08 40.00 -10.39 16.36 17.44%
  YoY % -2.94% 152.74% 33.79% -67.30% 484.99% -163.51% -
  Horiz. % 262.41% 270.35% 106.97% 79.95% 244.50% -63.51% 100.00%
EY 2.33 2.26 5.71 7.65 2.50 -9.62 6.11 -14.84%
  YoY % 3.10% -60.42% -25.36% 206.00% 125.99% -257.45% -
  Horiz. % 38.13% 36.99% 93.45% 125.20% 40.92% -157.45% 100.00%
DY 0.00 0.00 0.00 5.88 4.17 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 41.01% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 141.01% 100.00% - -
P/NAPS 1.58 1.57 1.17 0.65 0.52 0.36 0.41 25.20%
  YoY % 0.64% 34.19% 80.00% 25.00% 44.44% -12.20% -
  Horiz. % 385.37% 382.93% 285.37% 158.54% 126.83% 87.80% 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.
 


 

215  351  556  1024 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.24+0.08 
 SAPNRG-WA 0.14+0.01 
 SAPNRG 0.315+0.005 
 VELESTO-WA 0.150.00 
 KNM 0.395-0.005 
 NETX 0.0150.00 
 REACH 0.22+0.03 
 GPACKET-WB 0.120.00 
 VELESTO 0.32-0.01 
 REACH-WA 0.065+0.01 
Partners & Brokers