[SKPRES] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
17-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -11.35%
YoY- -34.94%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 543,972 526,948 412,769 402,974 428,898 433,180 422,486 18.33%
PBT 53,720 51,140 39,763 38,724 43,466 48,652 54,434 -0.87%
Tax -13,364 -12,544 -10,442 -9,613 -10,628 -12,112 -13,829 -2.25%
NP 40,356 38,596 29,321 29,110 32,838 36,540 40,605 -0.40%
-
NP to SH 40,356 38,596 29,321 29,110 32,838 36,540 40,605 -0.40%
-
Tax Rate 24.88% 24.53% 26.26% 24.82% 24.45% 24.90% 25.41% -
Total Cost 503,616 488,352 383,448 373,864 396,060 396,640 381,881 20.23%
-
Net Worth 243,216 234,461 216,143 215,634 216,514 205,985 198,073 14.65%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 8,105 - - - 11,704 -
Div Payout % - - 27.64% - - - 28.82% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 243,216 234,461 216,143 215,634 216,514 205,985 198,073 14.65%
NOSH 900,803 901,775 900,598 898,477 902,142 895,588 900,332 0.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.42% 7.32% 7.10% 7.22% 7.66% 8.44% 9.61% -
ROE 16.59% 16.46% 13.57% 13.50% 15.17% 17.74% 20.50% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 60.39 58.43 45.83 44.85 47.54 48.37 46.93 18.28%
EPS 4.48 4.28 3.26 3.24 3.64 4.08 4.51 -0.44%
DPS 0.00 0.00 0.90 0.00 0.00 0.00 1.30 -
NAPS 0.27 0.26 0.24 0.24 0.24 0.23 0.22 14.61%
Adjusted Per Share Value based on latest NOSH - 902,333
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 34.81 33.72 26.41 25.79 27.45 27.72 27.04 18.32%
EPS 2.58 2.47 1.88 1.86 2.10 2.34 2.60 -0.51%
DPS 0.00 0.00 0.52 0.00 0.00 0.00 0.75 -
NAPS 0.1556 0.15 0.1383 0.138 0.1385 0.1318 0.1267 14.66%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.71 0.555 0.325 0.31 0.35 0.31 0.315 -
P/RPS 1.18 0.95 0.71 0.69 0.74 0.64 0.67 45.78%
P/EPS 15.85 12.97 9.98 9.57 9.62 7.60 6.98 72.67%
EY 6.31 7.71 10.02 10.45 10.40 13.16 14.32 -42.06%
DY 0.00 0.00 2.77 0.00 0.00 0.00 4.13 -
P/NAPS 2.63 2.13 1.35 1.29 1.46 1.35 1.43 50.05%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 28/08/14 20/05/14 17/02/14 21/11/13 30/08/13 31/05/13 -
Price 0.725 0.60 0.395 0.32 0.345 0.34 0.345 -
P/RPS 1.20 1.03 0.86 0.71 0.73 0.70 0.74 37.98%
P/EPS 16.18 14.02 12.13 9.88 9.48 8.33 7.65 64.69%
EY 6.18 7.13 8.24 10.13 10.55 12.00 13.07 -39.27%
DY 0.00 0.00 2.28 0.00 0.00 0.00 3.77 -
P/NAPS 2.69 2.31 1.65 1.33 1.44 1.48 1.57 43.13%

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