[SKPRES] QoQ Cumulative 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- 79.74%
YoY- -31.02%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 131,737 412,769 302,231 214,449 108,295 422,486 334,374 -46.34%
PBT 12,785 39,763 29,043 21,733 12,163 54,434 45,213 -57.01%
Tax -3,136 -10,442 -7,210 -5,314 -3,028 -13,829 -11,657 -58.42%
NP 9,649 29,321 21,833 16,419 9,135 40,605 33,556 -56.53%
-
NP to SH 9,649 29,321 21,833 16,419 9,135 40,605 33,556 -56.53%
-
Tax Rate 24.53% 26.26% 24.83% 24.45% 24.90% 25.41% 25.78% -
Total Cost 122,088 383,448 280,398 198,030 99,160 381,881 300,818 -45.27%
-
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 11,695 -
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 4.12% 13.57% 10.13% 7.58% 4.43% 20.50% 17.76% -
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 14.61 45.83 33.64 23.77 12.09 46.93 37.17 -46.43%
EPS 1.07 3.26 2.43 1.82 1.02 4.51 3.73 -56.60%
DPS 0.00 0.90 0.00 0.00 0.00 1.30 1.30 -
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 8.43 26.41 19.34 13.72 6.93 27.04 21.40 -46.35%
EPS 0.62 1.88 1.40 1.05 0.58 2.60 2.15 -56.45%
DPS 0.00 0.52 0.00 0.00 0.00 0.75 0.75 -
NAPS 0.15 0.1383 0.138 0.1385 0.1318 0.1267 0.1209 15.50%
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 3.80 0.71 0.92 1.47 2.56 0.67 0.94 154.41%
P/EPS 51.87 9.98 12.76 19.23 30.39 6.98 9.38 213.69%
EY 1.93 10.02 7.84 5.20 3.29 14.32 10.66 -68.09%
DY 0.00 2.77 0.00 0.00 0.00 4.13 3.71 -
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 4.11 0.86 0.95 1.45 2.81 0.74 0.94 168.11%
P/EPS 56.07 12.13 13.17 18.96 33.33 7.65 9.38 230.45%
EY 1.78 8.24 7.59 5.28 3.00 13.07 10.66 -69.77%
DY 0.00 2.28 0.00 0.00 0.00 3.77 3.71 -
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