[SKPRES] QoQ Cumulative 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- 57.45%
YoY- 31.18%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 109,205 50,620 195,735 145,471 89,240 42,163 174,729 -26.87%
PBT 14,017 5,631 18,057 13,769 8,754 4,277 5,127 95.40%
Tax -3,400 -1,153 -4,653 -3,086 -1,969 -915 -2,196 33.79%
NP 10,617 4,478 13,404 10,683 6,785 3,362 2,931 135.67%
-
NP to SH 10,617 4,478 13,404 10,683 6,785 3,362 2,931 135.67%
-
Tax Rate 24.26% 20.48% 25.77% 22.41% 22.49% 21.39% 42.83% -
Total Cost 98,588 46,142 182,331 134,788 82,455 38,801 171,798 -30.92%
-
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 7.08% 3.13% 9.71% 7.74% 4.91% 2.55% 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 18.21 8.48 32.63 24.24 14.86 7.02 29.04 -26.71%
EPS 1.77 0.75 2.23 1.78 1.13 0.56 0.49 135.24%
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 6.99 3.24 12.53 9.31 5.71 2.70 11.18 -26.86%
EPS 0.68 0.29 0.86 0.68 0.43 0.22 0.19 133.79%
DPS 0.00 0.00 0.19 0.00 0.00 0.00 0.19 -
NAPS 0.096 0.0917 0.0883 0.0883 0.0884 0.0845 0.0847 8.69%
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 0.82 1.53 0.37 0.45 0.61 1.14 0.21 147.76%
P/EPS 8.47 17.33 5.37 6.18 7.96 14.29 12.32 -22.08%
EY 11.80 5.77 18.62 16.18 12.56 7.00 8.12 28.26%
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 0.82 1.65 0.37 0.45 0.74 1.14 0.28 104.55%
P/EPS 8.47 18.67 5.37 6.18 9.73 14.29 16.42 -35.65%
EY 11.80 5.36 18.62 16.18 10.27 7.00 6.09 55.35%
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