[SKPRES] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
05-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 0.7%
YoY- 64.95%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 433,180 422,486 445,832 487,802 490,888 414,834 388,720 7.49%
PBT 48,652 54,434 60,284 64,180 63,048 49,646 46,381 3.24%
Tax -12,112 -13,829 -15,542 -16,576 -15,776 -12,802 -11,333 4.53%
NP 36,540 40,605 44,741 47,604 47,272 36,844 35,048 2.82%
-
NP to SH 36,540 40,605 44,741 47,604 47,272 36,844 35,048 2.82%
-
Tax Rate 24.90% 25.41% 25.78% 25.83% 25.02% 25.79% 24.43% -
Total Cost 396,640 381,881 401,090 440,198 443,616 377,990 353,672 7.95%
-
Net Worth 205,985 198,073 188,921 207,365 189,448 119,683 179,630 9.56%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 11,704 15,593 23,441 - 8,976 11,975 -
Div Payout % - 28.82% 34.85% 49.24% - 24.36% 34.17% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 205,985 198,073 188,921 207,365 189,448 119,683 179,630 9.56%
NOSH 895,588 900,332 899,624 901,590 902,137 598,419 598,769 30.81%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.44% 9.61% 10.04% 9.76% 9.63% 8.88% 9.02% -
ROE 17.74% 20.50% 23.68% 22.96% 24.95% 30.78% 19.51% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 48.37 46.93 49.56 54.10 54.41 69.32 64.92 -17.82%
EPS 4.08 4.51 4.97 5.28 5.24 4.09 5.85 -21.37%
DPS 0.00 1.30 1.73 2.60 0.00 1.50 2.00 -
NAPS 0.23 0.22 0.21 0.23 0.21 0.20 0.30 -16.24%
Adjusted Per Share Value based on latest NOSH - 901,127
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 27.74 27.06 28.55 31.24 31.44 26.57 24.89 7.50%
EPS 2.34 2.60 2.87 3.05 3.03 2.36 2.24 2.95%
DPS 0.00 0.75 1.00 1.50 0.00 0.57 0.77 -
NAPS 0.1319 0.1269 0.121 0.1328 0.1213 0.0766 0.115 9.58%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.31 0.315 0.35 0.35 0.35 0.33 0.18 -
P/RPS 0.64 0.67 0.71 0.65 0.64 0.48 0.28 73.60%
P/EPS 7.60 6.98 7.04 6.63 6.68 5.36 3.08 82.70%
EY 13.16 14.32 14.21 15.09 14.97 18.66 32.52 -45.31%
DY 0.00 4.13 4.95 7.43 0.00 4.55 11.11 -
P/NAPS 1.35 1.43 1.67 1.52 1.67 1.65 0.60 71.79%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 26/02/13 05/11/12 27/08/12 30/05/12 29/02/12 -
Price 0.34 0.345 0.35 0.38 0.37 0.35 0.33 -
P/RPS 0.70 0.74 0.71 0.70 0.68 0.50 0.51 23.52%
P/EPS 8.33 7.65 7.04 7.20 7.06 5.68 5.64 29.72%
EY 12.00 13.07 14.21 13.89 14.16 17.59 17.74 -22.96%
DY 0.00 3.77 4.95 6.84 0.00 4.29 6.06 -
P/NAPS 1.48 1.57 1.67 1.65 1.76 1.75 1.10 21.89%

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