[SKPRES] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 0.64%
YoY- 7.44%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 98,552 86,364 81,251 80,818 81,534 78,840 67,247 28.99%
PBT 12,624 12,504 14,576 13,780 13,856 12,552 13,364 -3.72%
Tax -2,428 -1,792 -2,532 -2,096 -2,246 -2,176 -1,952 15.64%
NP 10,196 10,712 12,044 11,684 11,610 10,376 11,412 -7.22%
-
NP to SH 10,196 10,712 12,044 11,684 11,610 10,376 11,412 -7.22%
-
Tax Rate 19.23% 14.33% 17.37% 15.21% 16.21% 17.34% 14.61% -
Total Cost 88,356 75,652 69,207 69,134 69,924 68,464 55,835 35.75%
-
Net Worth 95,962 95,217 90,137 90,030 87,387 84,545 82,087 10.96%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 3,004 - - - 480 -
Div Payout % - - 24.95% - - - 4.21% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 95,962 95,217 90,137 90,030 87,387 84,545 82,087 10.96%
NOSH 599,764 595,111 600,913 600,205 48,014 48,037 48,004 437.61%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.35% 12.40% 14.82% 14.46% 14.24% 13.16% 16.97% -
ROE 10.63% 11.25% 13.36% 12.98% 13.29% 12.27% 13.90% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 16.43 14.51 13.52 13.47 169.81 164.12 140.08 -76.00%
EPS 1.70 1.80 2.01 1.95 24.18 21.60 1.90 -7.14%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 1.00 -
NAPS 0.16 0.16 0.15 0.15 1.82 1.76 1.71 -79.36%
Adjusted Per Share Value based on latest NOSH - 603,673
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.31 5.53 5.20 5.18 5.22 5.05 4.31 28.90%
EPS 0.65 0.69 0.77 0.75 0.74 0.66 0.73 -7.43%
DPS 0.00 0.00 0.19 0.00 0.00 0.00 0.03 -
NAPS 0.0615 0.061 0.0577 0.0577 0.056 0.0541 0.0526 10.97%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.08 0.08 0.08 0.11 0.13 0.14 0.12 -
P/RPS 0.49 0.55 0.59 0.82 0.08 0.09 0.09 209.16%
P/EPS 4.71 4.44 3.99 5.65 0.54 0.65 0.50 345.42%
EY 21.25 22.50 25.05 17.70 186.00 154.29 198.11 -77.39%
DY 0.00 0.00 6.25 0.00 0.00 0.00 8.33 -
P/NAPS 0.50 0.50 0.53 0.73 0.07 0.08 0.07 270.44%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 25/08/05 20/05/05 25/02/05 24/11/04 27/08/04 25/05/04 -
Price 0.07 0.10 0.08 0.10 0.11 0.13 0.12 -
P/RPS 0.43 0.69 0.59 0.74 0.06 0.08 0.09 183.40%
P/EPS 4.12 5.56 3.99 5.14 0.45 0.60 0.50 307.43%
EY 24.29 18.00 25.05 19.47 219.82 166.15 198.11 -75.28%
DY 0.00 0.00 6.25 0.00 0.00 0.00 8.33 -
P/NAPS 0.44 0.63 0.53 0.67 0.06 0.07 0.07 240.21%

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