[SKPRES] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -10.01%
YoY- -22.7%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 412,769 402,974 428,898 433,180 422,486 445,832 487,802 -10.54%
PBT 39,763 38,724 43,466 48,652 54,434 60,284 64,180 -27.34%
Tax -10,442 -9,613 -10,628 -12,112 -13,829 -15,542 -16,576 -26.53%
NP 29,321 29,110 32,838 36,540 40,605 44,741 47,604 -27.62%
-
NP to SH 29,321 29,110 32,838 36,540 40,605 44,741 47,604 -27.62%
-
Tax Rate 26.26% 24.82% 24.45% 24.90% 25.41% 25.78% 25.83% -
Total Cost 383,448 373,864 396,060 396,640 381,881 401,090 440,198 -8.79%
-
Net Worth 216,143 215,634 216,514 205,985 198,073 188,921 207,365 2.80%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 8,105 - - - 11,704 15,593 23,441 -50.76%
Div Payout % 27.64% - - - 28.82% 34.85% 49.24% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 216,143 215,634 216,514 205,985 198,073 188,921 207,365 2.80%
NOSH 900,598 898,477 902,142 895,588 900,332 899,624 901,590 -0.07%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.10% 7.22% 7.66% 8.44% 9.61% 10.04% 9.76% -
ROE 13.57% 13.50% 15.17% 17.74% 20.50% 23.68% 22.96% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 45.83 44.85 47.54 48.37 46.93 49.56 54.10 -10.47%
EPS 3.26 3.24 3.64 4.08 4.51 4.97 5.28 -27.51%
DPS 0.90 0.00 0.00 0.00 1.30 1.73 2.60 -50.73%
NAPS 0.24 0.24 0.24 0.23 0.22 0.21 0.23 2.88%
Adjusted Per Share Value based on latest NOSH - 895,588
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 26.43 25.81 27.47 27.74 27.06 28.55 31.24 -10.55%
EPS 1.88 1.86 2.10 2.34 2.60 2.87 3.05 -27.59%
DPS 0.52 0.00 0.00 0.00 0.75 1.00 1.50 -50.68%
NAPS 0.1384 0.1381 0.1387 0.1319 0.1269 0.121 0.1328 2.79%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.325 0.31 0.35 0.31 0.315 0.35 0.35 -
P/RPS 0.71 0.69 0.74 0.64 0.67 0.71 0.65 6.06%
P/EPS 9.98 9.57 9.62 7.60 6.98 7.04 6.63 31.37%
EY 10.02 10.45 10.40 13.16 14.32 14.21 15.09 -23.90%
DY 2.77 0.00 0.00 0.00 4.13 4.95 7.43 -48.23%
P/NAPS 1.35 1.29 1.46 1.35 1.43 1.67 1.52 -7.60%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 17/02/14 21/11/13 30/08/13 31/05/13 26/02/13 05/11/12 -
Price 0.395 0.32 0.345 0.34 0.345 0.35 0.38 -
P/RPS 0.86 0.71 0.73 0.70 0.74 0.71 0.70 14.72%
P/EPS 12.13 9.88 9.48 8.33 7.65 7.04 7.20 41.63%
EY 8.24 10.13 10.55 12.00 13.07 14.21 13.89 -29.42%
DY 2.28 0.00 0.00 0.00 3.77 4.95 6.84 -51.95%
P/NAPS 1.65 1.33 1.44 1.48 1.57 1.67 1.65 0.00%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment