[SKPRES] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 14.24%
YoY- 70.26%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 493,887 482,508 419,096 368,991 303,106 251,892 243,202 60.15%
PBT 62,804 59,173 50,420 42,940 37,434 33,124 31,746 57.39%
Tax -15,195 -14,566 -12,183 -8,852 -7,596 -6,128 -5,720 91.46%
NP 47,609 44,607 38,237 34,088 29,838 26,996 26,026 49.40%
-
NP to SH 47,609 44,607 38,237 34,088 29,838 26,996 26,026 49.40%
-
Tax Rate 24.19% 24.62% 24.16% 20.61% 20.29% 18.50% 18.02% -
Total Cost 446,278 437,901 380,859 334,903 273,268 224,896 217,176 61.42%
-
Net Worth 207,259 189,448 179,250 179,636 173,671 161,643 156,019 20.78%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 20,696 8,981 8,981 14,982 11,989 11,989 11,989 43.75%
Div Payout % 43.47% 20.14% 23.49% 43.95% 40.18% 44.41% 46.07% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 207,259 189,448 179,250 179,636 173,671 161,643 156,019 20.78%
NOSH 901,127 902,137 597,500 598,787 598,866 598,681 600,076 31.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.64% 9.24% 9.12% 9.24% 9.84% 10.72% 10.70% -
ROE 22.97% 23.55% 21.33% 18.98% 17.18% 16.70% 16.68% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 54.81 53.48 70.14 61.62 50.61 42.07 40.53 22.22%
EPS 5.28 4.94 6.40 5.69 4.98 4.51 4.34 13.92%
DPS 2.30 1.00 1.50 2.50 2.00 2.00 2.00 9.73%
NAPS 0.23 0.21 0.30 0.30 0.29 0.27 0.26 -7.82%
Adjusted Per Share Value based on latest NOSH - 598,787
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 31.63 30.90 26.84 23.63 19.41 16.13 15.58 60.12%
EPS 3.05 2.86 2.45 2.18 1.91 1.73 1.67 49.24%
DPS 1.33 0.58 0.58 0.96 0.77 0.77 0.77 43.81%
NAPS 0.1327 0.1213 0.1148 0.115 0.1112 0.1035 0.0999 20.77%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.35 0.35 0.33 0.18 0.16 0.17 0.18 -
P/RPS 0.64 0.65 0.47 0.29 0.32 0.40 0.44 28.28%
P/EPS 6.62 7.08 5.16 3.16 3.21 3.77 4.15 36.40%
EY 15.10 14.13 19.39 31.63 31.14 26.52 24.10 -26.71%
DY 6.56 2.84 4.55 13.89 12.50 11.76 11.11 -29.55%
P/NAPS 1.52 1.67 1.10 0.60 0.55 0.63 0.69 69.05%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 05/11/12 27/08/12 30/05/12 29/02/12 30/11/11 25/08/11 30/05/11 -
Price 0.38 0.37 0.35 0.33 0.19 0.17 0.17 -
P/RPS 0.69 0.69 0.50 0.54 0.38 0.40 0.42 39.10%
P/EPS 7.19 7.48 5.47 5.80 3.81 3.77 3.92 49.67%
EY 13.90 13.36 18.28 17.25 26.22 26.52 25.51 -33.21%
DY 6.04 2.69 4.29 7.58 10.53 11.76 11.76 -35.78%
P/NAPS 1.65 1.76 1.17 1.10 0.66 0.63 0.65 85.77%

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