[SKPRES] QoQ TTM Result on 30-Jun-2004 [#1]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 7.61%
YoY- 135.77%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 81,389 78,936 76,596 72,470 67,216 62,047 49,087 40.04%
PBT 14,488 13,970 13,706 13,222 12,575 11,968 9,780 29.91%
Tax -2,650 -2,778 -1,306 -1,726 -1,892 -1,371 -2,597 1.35%
NP 11,838 11,192 12,400 11,496 10,683 10,597 7,183 39.48%
-
NP to SH 11,838 11,192 12,400 11,496 10,683 10,597 7,183 39.48%
-
Tax Rate 18.29% 19.89% 9.53% 13.05% 15.05% 11.46% 26.55% -
Total Cost 69,551 67,744 64,196 60,974 56,533 51,450 41,904 40.14%
-
Net Worth 90,441 90,551 87,354 84,545 48,003 47,995 75,780 12.50%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 3,014 - - - 480 - - -
Div Payout % 25.47% - - - 4.49% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 90,441 90,551 87,354 84,545 48,003 47,995 75,780 12.50%
NOSH 602,941 603,673 47,997 48,037 48,003 47,995 47,962 439.82%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 14.54% 14.18% 16.19% 15.86% 15.89% 17.08% 14.63% -
ROE 13.09% 12.36% 14.20% 13.60% 22.25% 22.08% 9.48% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 13.50 13.08 159.58 150.86 140.02 129.28 102.34 -74.05%
EPS 1.96 1.85 25.83 23.93 22.25 22.08 14.98 -74.19%
DPS 0.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.15 0.15 1.82 1.76 1.00 1.00 1.58 -79.15%
Adjusted Per Share Value based on latest NOSH - 48,037
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 5.21 5.05 4.90 4.64 4.30 3.97 3.14 40.11%
EPS 0.76 0.72 0.79 0.74 0.68 0.68 0.46 39.71%
DPS 0.19 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 0.0579 0.0579 0.0559 0.0541 0.0307 0.0307 0.0485 12.52%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.08 0.11 0.13 0.14 0.12 0.10 0.09 -
P/RPS 0.59 0.84 0.08 0.09 0.09 0.08 0.09 249.87%
P/EPS 4.07 5.93 0.50 0.59 0.54 0.45 0.60 257.92%
EY 24.54 16.85 198.73 170.94 185.45 220.79 166.40 -72.05%
DY 6.25 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 0.53 0.73 0.07 0.08 0.12 0.10 0.06 326.75%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 25/02/05 24/11/04 27/08/04 25/05/04 01/04/04 19/11/03 -
Price 0.08 0.10 0.11 0.13 0.12 0.12 0.09 -
P/RPS 0.59 0.76 0.07 0.09 0.09 0.09 0.09 249.87%
P/EPS 4.07 5.39 0.43 0.54 0.54 0.54 0.60 257.92%
EY 24.54 18.54 234.86 184.09 185.45 183.99 166.40 -72.05%
DY 6.25 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 0.53 0.67 0.06 0.07 0.12 0.12 0.06 326.75%

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