[SKPRES] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 4.97%
YoY- 31.18%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 218,410 202,480 195,735 193,961 178,480 168,652 174,729 16.02%
PBT 28,034 22,524 18,057 18,358 17,508 17,108 5,127 210.05%
Tax -6,800 -4,612 -4,653 -4,114 -3,938 -3,660 -2,196 112.30%
NP 21,234 17,912 13,404 14,244 13,570 13,448 2,931 273.95%
-
NP to SH 21,234 17,912 13,404 14,244 13,570 13,448 2,931 273.95%
-
Tax Rate 24.26% 20.48% 25.77% 22.41% 22.49% 21.39% 42.83% -
Total Cost 197,176 184,568 182,331 179,717 164,910 155,204 171,798 9.61%
-
Net Worth 149,957 143,295 137,988 138,038 138,101 132,078 132,388 8.65%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 2,999 - - - 3,008 -
Div Payout % - - 22.38% - - - 102.66% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 149,957 143,295 137,988 138,038 138,101 132,078 132,388 8.65%
NOSH 599,830 597,066 599,951 600,168 600,442 600,357 601,764 -0.21%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.72% 8.85% 6.85% 7.34% 7.60% 7.97% 1.68% -
ROE 14.16% 12.50% 9.71% 10.32% 9.83% 10.18% 2.21% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 36.41 33.91 32.63 32.32 29.72 28.09 29.04 16.25%
EPS 3.54 3.00 2.23 2.37 2.26 2.24 0.49 273.26%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.50 -
NAPS 0.25 0.24 0.23 0.23 0.23 0.22 0.22 8.88%
Adjusted Per Share Value based on latest NOSH - 599,538
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.99 12.97 12.54 12.42 11.43 10.80 11.19 16.03%
EPS 1.36 1.15 0.86 0.91 0.87 0.86 0.19 270.96%
DPS 0.00 0.00 0.19 0.00 0.00 0.00 0.19 -
NAPS 0.096 0.0918 0.0884 0.0884 0.0884 0.0846 0.0848 8.61%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.15 0.13 0.12 0.11 0.09 0.08 0.06 -
P/RPS 0.41 0.38 0.37 0.34 0.30 0.28 0.21 56.14%
P/EPS 4.24 4.33 5.37 4.63 3.98 3.57 12.32 -50.85%
EY 23.60 23.08 18.62 21.58 25.11 28.00 8.12 103.52%
DY 0.00 0.00 4.17 0.00 0.00 0.00 8.33 -
P/NAPS 0.60 0.54 0.52 0.48 0.39 0.36 0.27 70.20%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 26/08/10 31/05/10 23/02/10 26/11/09 28/08/09 19/06/09 -
Price 0.15 0.14 0.12 0.11 0.11 0.08 0.08 -
P/RPS 0.41 0.41 0.37 0.34 0.37 0.28 0.28 28.91%
P/EPS 4.24 4.67 5.37 4.63 4.87 3.57 16.42 -59.41%
EY 23.60 21.43 18.62 21.58 20.55 28.00 6.09 146.51%
DY 0.00 0.00 4.17 0.00 0.00 0.00 6.25 -
P/NAPS 0.60 0.58 0.52 0.48 0.48 0.36 0.36 40.52%

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