[SKPRES] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -6.01%
YoY- 27.66%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 428,898 433,180 422,486 445,832 487,802 490,888 414,834 2.24%
PBT 43,466 48,652 54,434 60,284 64,180 63,048 49,646 -8.47%
Tax -10,628 -12,112 -13,829 -15,542 -16,576 -15,776 -12,802 -11.65%
NP 32,838 36,540 40,605 44,741 47,604 47,272 36,844 -7.38%
-
NP to SH 32,838 36,540 40,605 44,741 47,604 47,272 36,844 -7.38%
-
Tax Rate 24.45% 24.90% 25.41% 25.78% 25.83% 25.02% 25.79% -
Total Cost 396,060 396,640 381,881 401,090 440,198 443,616 377,990 3.15%
-
Net Worth 216,514 205,985 198,073 188,921 207,365 189,448 119,683 48.41%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 11,704 15,593 23,441 - 8,976 -
Div Payout % - - 28.82% 34.85% 49.24% - 24.36% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 216,514 205,985 198,073 188,921 207,365 189,448 119,683 48.41%
NOSH 902,142 895,588 900,332 899,624 901,590 902,137 598,419 31.44%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.66% 8.44% 9.61% 10.04% 9.76% 9.63% 8.88% -
ROE 15.17% 17.74% 20.50% 23.68% 22.96% 24.95% 30.78% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 47.54 48.37 46.93 49.56 54.10 54.41 69.32 -22.21%
EPS 3.64 4.08 4.51 4.97 5.28 5.24 4.09 -7.46%
DPS 0.00 0.00 1.30 1.73 2.60 0.00 1.50 -
NAPS 0.24 0.23 0.22 0.21 0.23 0.21 0.20 12.91%
Adjusted Per Share Value based on latest NOSH - 903,240
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 27.47 27.74 27.06 28.55 31.24 31.44 26.57 2.24%
EPS 2.10 2.34 2.60 2.87 3.05 3.03 2.36 -7.47%
DPS 0.00 0.00 0.75 1.00 1.50 0.00 0.57 -
NAPS 0.1387 0.1319 0.1269 0.121 0.1328 0.1213 0.0766 48.50%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.35 0.31 0.315 0.35 0.35 0.35 0.33 -
P/RPS 0.74 0.64 0.67 0.71 0.65 0.64 0.48 33.41%
P/EPS 9.62 7.60 6.98 7.04 6.63 6.68 5.36 47.63%
EY 10.40 13.16 14.32 14.21 15.09 14.97 18.66 -32.25%
DY 0.00 0.00 4.13 4.95 7.43 0.00 4.55 -
P/NAPS 1.46 1.35 1.43 1.67 1.52 1.67 1.65 -7.82%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 30/08/13 31/05/13 26/02/13 05/11/12 27/08/12 30/05/12 -
Price 0.345 0.34 0.345 0.35 0.38 0.37 0.35 -
P/RPS 0.73 0.70 0.74 0.71 0.70 0.68 0.50 28.66%
P/EPS 9.48 8.33 7.65 7.04 7.20 7.06 5.68 40.66%
EY 10.55 12.00 13.07 14.21 13.89 14.16 17.59 -28.85%
DY 0.00 0.00 3.77 4.95 6.84 0.00 4.29 -
P/NAPS 1.44 1.48 1.57 1.67 1.65 1.76 1.75 -12.17%

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