[SKPRES] QoQ Cumulative 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- 40.98%
YoY- 27.66%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 214,449 108,295 422,486 334,374 243,901 122,722 414,834 -35.56%
PBT 21,733 12,163 54,434 45,213 32,090 15,762 49,646 -42.31%
Tax -5,314 -3,028 -13,829 -11,657 -8,288 -3,944 -12,802 -44.32%
NP 16,419 9,135 40,605 33,556 23,802 11,818 36,844 -41.62%
-
NP to SH 16,419 9,135 40,605 33,556 23,802 11,818 36,844 -41.62%
-
Tax Rate 24.45% 24.90% 25.41% 25.78% 25.83% 25.02% 25.79% -
Total Cost 198,030 99,160 381,881 300,818 220,099 110,904 377,990 -34.98%
-
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 11,695 11,720 - 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 7.58% 4.43% 20.50% 17.76% 11.48% 6.24% 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 23.77 12.09 46.93 37.17 27.05 13.60 69.32 -50.97%
EPS 1.82 1.02 4.51 3.73 2.64 1.31 4.09 -41.68%
DPS 0.00 0.00 1.30 1.30 1.30 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 13.73 6.94 27.06 21.41 15.62 7.86 26.57 -35.57%
EPS 1.05 0.59 2.60 2.15 1.52 0.76 2.36 -41.69%
DPS 0.00 0.00 0.75 0.75 0.75 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 1.47 2.56 0.67 0.94 1.29 2.57 0.48 110.74%
P/EPS 19.23 30.39 6.98 9.38 13.26 26.72 5.36 134.17%
EY 5.20 3.29 14.32 10.66 7.54 3.74 18.66 -57.30%
DY 0.00 0.00 4.13 3.71 3.71 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 1.45 2.81 0.74 0.94 1.40 2.72 0.50 103.22%
P/EPS 18.96 33.33 7.65 9.38 14.39 28.24 5.68 123.19%
EY 5.28 3.00 13.07 10.66 6.95 3.54 17.59 -55.13%
DY 0.00 0.00 3.77 3.71 3.42 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