[SKPRES] QoQ TTM 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- -4.41%
YoY- 33.5%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 393,035 408,060 422,487 461,931 493,887 482,508 419,096 -4.18%
PBT 44,077 50,835 54,434 60,848 62,804 59,173 50,420 -8.56%
Tax -10,855 -12,912 -13,828 -15,340 -15,195 -14,566 -12,183 -7.39%
NP 33,222 37,923 40,606 45,508 47,609 44,607 38,237 -8.93%
-
NP to SH 33,222 37,923 40,606 45,508 47,609 44,607 38,237 -8.93%
-
Tax Rate 24.63% 25.40% 25.40% 25.21% 24.19% 24.62% 24.16% -
Total Cost 359,813 370,137 381,881 416,423 446,278 437,901 380,859 -3.71%
-
Net Worth 215,822 205,985 198,789 189,680 207,259 189,448 179,250 13.16%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 11,714 11,714 11,714 20,696 8,981 8,981 -
Div Payout % - 30.89% 28.85% 25.74% 43.47% 20.14% 23.49% -
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 215,822 205,985 198,789 189,680 207,259 189,448 179,250 13.16%
NOSH 899,259 895,588 903,589 903,240 901,127 902,137 597,500 31.29%
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 8.45% 9.29% 9.61% 9.85% 9.64% 9.24% 9.12% -
ROE 15.39% 18.41% 20.43% 23.99% 22.97% 23.55% 21.33% -
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 43.71 45.56 46.76 51.14 54.81 53.48 70.14 -27.02%
EPS 3.69 4.23 4.49 5.04 5.28 4.94 6.40 -30.70%
DPS 0.00 1.30 1.30 1.30 2.30 1.00 1.50 -
NAPS 0.24 0.23 0.22 0.21 0.23 0.21 0.30 -13.81%
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 25.15 26.11 27.04 29.56 31.60 30.88 26.82 -4.19%
EPS 2.13 2.43 2.60 2.91 3.05 2.85 2.45 -8.90%
DPS 0.00 0.75 0.75 0.75 1.32 0.57 0.57 -
NAPS 0.1381 0.1318 0.1272 0.1214 0.1326 0.1212 0.1147 13.16%
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 0.80 0.68 0.67 0.68 0.64 0.65 0.47 42.51%
P/EPS 9.47 7.32 7.01 6.95 6.62 7.08 5.16 49.84%
EY 10.56 13.66 14.27 14.40 15.10 14.13 19.39 -33.28%
DY 0.00 4.19 4.13 3.71 6.56 2.84 4.55 -
P/NAPS 1.46 1.35 1.43 1.67 1.52 1.67 1.10 20.75%
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 0.79 0.75 0.74 0.68 0.69 0.69 0.50 35.61%
P/EPS 9.34 8.03 7.68 6.95 7.19 7.48 5.47 42.81%
EY 10.71 12.45 13.03 14.40 13.90 13.36 18.28 -29.95%
DY 0.00 3.82 3.77 3.71 6.04 2.69 4.29 -
P/NAPS 1.44 1.48 1.57 1.67 1.65 1.76 1.17 14.83%

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