[SKPRES] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -10.13%
YoY- -31.02%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 526,948 412,769 402,974 428,898 433,180 422,486 445,832 11.82%
PBT 51,140 39,763 38,724 43,466 48,652 54,434 60,284 -10.41%
Tax -12,544 -10,442 -9,613 -10,628 -12,112 -13,829 -15,542 -13.34%
NP 38,596 29,321 29,110 32,838 36,540 40,605 44,741 -9.40%
-
NP to SH 38,596 29,321 29,110 32,838 36,540 40,605 44,741 -9.40%
-
Tax Rate 24.53% 26.26% 24.82% 24.45% 24.90% 25.41% 25.78% -
Total Cost 488,352 383,448 373,864 396,060 396,640 381,881 401,090 14.06%
-
Net Worth 234,461 216,143 215,634 216,514 205,985 198,073 188,921 15.53%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 8,105 - - - 11,704 15,593 -
Div Payout % - 27.64% - - - 28.82% 34.85% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 234,461 216,143 215,634 216,514 205,985 198,073 188,921 15.53%
NOSH 901,775 900,598 898,477 902,142 895,588 900,332 899,624 0.15%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.32% 7.10% 7.22% 7.66% 8.44% 9.61% 10.04% -
ROE 16.46% 13.57% 13.50% 15.17% 17.74% 20.50% 23.68% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 58.43 45.83 44.85 47.54 48.37 46.93 49.56 11.63%
EPS 4.28 3.26 3.24 3.64 4.08 4.51 4.97 -9.50%
DPS 0.00 0.90 0.00 0.00 0.00 1.30 1.73 -
NAPS 0.26 0.24 0.24 0.24 0.23 0.22 0.21 15.34%
Adjusted Per Share Value based on latest NOSH - 899,259
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.75 26.43 25.81 27.47 27.74 27.06 28.55 11.83%
EPS 2.47 1.88 1.86 2.10 2.34 2.60 2.87 -9.54%
DPS 0.00 0.52 0.00 0.00 0.00 0.75 1.00 -
NAPS 0.1502 0.1384 0.1381 0.1387 0.1319 0.1269 0.121 15.54%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.555 0.325 0.31 0.35 0.31 0.315 0.35 -
P/RPS 0.95 0.71 0.69 0.74 0.64 0.67 0.71 21.49%
P/EPS 12.97 9.98 9.57 9.62 7.60 6.98 7.04 50.45%
EY 7.71 10.02 10.45 10.40 13.16 14.32 14.21 -33.55%
DY 0.00 2.77 0.00 0.00 0.00 4.13 4.95 -
P/NAPS 2.13 1.35 1.29 1.46 1.35 1.43 1.67 17.66%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 20/05/14 17/02/14 21/11/13 30/08/13 31/05/13 26/02/13 -
Price 0.60 0.395 0.32 0.345 0.34 0.345 0.35 -
P/RPS 1.03 0.86 0.71 0.73 0.70 0.74 0.71 28.23%
P/EPS 14.02 12.13 9.88 9.48 8.33 7.65 7.04 58.48%
EY 7.13 8.24 10.13 10.55 12.00 13.07 14.21 -36.93%
DY 0.00 2.28 0.00 0.00 0.00 3.77 4.95 -
P/NAPS 2.31 1.65 1.33 1.44 1.48 1.57 1.67 24.21%

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