[SKPRES] QoQ TTM 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- 130.41%
YoY- -46.86%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 219,718 208,209 199,752 223,990 211,783 212,843 212,792 2.15%
PBT 23,141 19,231 17,877 9,621 5,134 6,012 5,877 149.14%
Tax -6,829 -5,637 -5,399 -3,552 -2,500 -2,438 -2,344 103.85%
NP 16,312 13,594 12,478 6,069 2,634 3,574 3,533 177.01%
-
NP to SH 16,312 13,594 12,478 6,069 2,634 3,574 3,533 177.01%
-
Tax Rate 29.51% 29.31% 30.20% 36.92% 48.69% 40.55% 39.88% -
Total Cost 203,406 194,615 187,274 217,921 209,149 209,269 209,259 -1.87%
-
Net Worth 149,053 143,295 137,693 137,893 138,121 132,078 131,800 8.53%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,993 2,993 2,993 - - - - -
Div Payout % 18.35% 22.02% 23.99% - - - - -
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 149,053 143,295 137,693 137,893 138,121 132,078 131,800 8.53%
NOSH 596,213 597,066 598,666 599,538 600,526 600,357 599,090 -0.32%
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 7.42% 6.53% 6.25% 2.71% 1.24% 1.68% 1.66% -
ROE 10.94% 9.49% 9.06% 4.40% 1.91% 2.71% 2.68% -
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 36.85 34.87 33.37 37.36 35.27 35.45 35.52 2.47%
EPS 2.74 2.28 2.08 1.01 0.44 0.60 0.59 178.09%
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
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 14.06 13.32 12.78 14.33 13.55 13.62 13.62 2.14%
EPS 1.04 0.87 0.80 0.39 0.17 0.23 0.23 173.19%
DPS 0.19 0.19 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.0954 0.0917 0.0881 0.0882 0.0884 0.0845 0.0843 8.58%
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 0.41 0.37 0.36 0.29 0.26 0.23 0.17 79.74%
P/EPS 5.48 5.71 5.76 10.87 20.52 13.44 10.17 -33.75%
EY 18.24 17.51 17.37 9.20 4.87 7.44 9.83 50.94%
DY 3.33 3.85 4.17 0.00 0.00 0.00 0.00 -
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 0.41 0.40 0.36 0.29 0.31 0.23 0.23 46.96%
P/EPS 5.48 6.15 5.76 10.87 25.08 13.44 13.57 -45.33%
EY 18.24 16.26 17.37 9.20 3.99 7.44 7.37 82.86%
DY 3.33 3.57 4.17 0.00 0.00 0.00 0.00 -
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