[SKPRES] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
17-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -13.07%
YoY- -36.54%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 483,055 448,959 425,517 390,343 393,035 408,060 422,487 9.33%
PBT 45,192 40,685 40,063 38,262 44,077 50,835 54,434 -11.65%
Tax -11,352 -10,091 -9,983 -9,381 -10,855 -12,912 -13,828 -12.31%
NP 33,840 30,594 30,080 28,881 33,222 37,923 40,606 -11.43%
-
NP to SH 33,840 30,594 30,080 28,881 33,222 37,923 40,606 -11.43%
-
Tax Rate 25.12% 24.80% 24.92% 24.52% 24.63% 25.40% 25.40% -
Total Cost 449,215 418,365 395,437 361,462 359,813 370,137 381,881 11.42%
-
Net Worth 243,000 234,461 224,103 216,559 215,822 205,985 198,789 14.31%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - 11,714 11,714 -
Div Payout % - - - - - 30.89% 28.85% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 243,000 234,461 224,103 216,559 215,822 205,985 198,789 14.31%
NOSH 900,000 901,775 896,413 902,333 899,259 895,588 903,589 -0.26%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.01% 6.81% 7.07% 7.40% 8.45% 9.29% 9.61% -
ROE 13.93% 13.05% 13.42% 13.34% 15.39% 18.41% 20.43% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 53.67 49.79 47.47 43.26 43.71 45.56 46.76 9.61%
EPS 3.76 3.39 3.36 3.20 3.69 4.23 4.49 -11.14%
DPS 0.00 0.00 0.00 0.00 0.00 1.30 1.30 -
NAPS 0.27 0.26 0.25 0.24 0.24 0.23 0.22 14.61%
Adjusted Per Share Value based on latest NOSH - 902,333
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 30.94 28.75 27.25 25.00 25.17 26.13 27.06 9.33%
EPS 2.17 1.96 1.93 1.85 2.13 2.43 2.60 -11.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.75 -
NAPS 0.1556 0.1502 0.1435 0.1387 0.1382 0.1319 0.1273 14.30%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.71 0.555 0.325 0.31 0.35 0.31 0.315 -
P/RPS 1.32 1.11 0.68 0.72 0.80 0.68 0.67 57.09%
P/EPS 18.88 16.36 9.69 9.69 9.47 7.32 7.01 93.46%
EY 5.30 6.11 10.32 10.32 10.56 13.66 14.27 -48.29%
DY 0.00 0.00 0.00 0.00 0.00 4.19 4.13 -
P/NAPS 2.63 2.13 1.30 1.29 1.46 1.35 1.43 50.05%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 28/08/14 20/05/14 17/02/14 21/11/13 30/08/13 31/05/13 -
Price 0.725 0.60 0.395 0.32 0.345 0.34 0.345 -
P/RPS 1.35 1.21 0.83 0.74 0.79 0.75 0.74 49.24%
P/EPS 19.28 17.69 11.77 10.00 9.34 8.03 7.68 84.60%
EY 5.19 5.65 8.50 10.00 10.71 12.45 13.03 -45.83%
DY 0.00 0.00 0.00 0.00 0.00 3.82 3.77 -
P/NAPS 2.69 2.31 1.58 1.33 1.44 1.48 1.57 43.13%

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