[SKPRES] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -10.77%
YoY- 6.2%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 390,343 393,035 408,060 422,487 461,931 493,887 482,508 -13.14%
PBT 38,262 44,077 50,835 54,434 60,848 62,804 59,173 -25.16%
Tax -9,381 -10,855 -12,912 -13,828 -15,340 -15,195 -14,566 -25.36%
NP 28,881 33,222 37,923 40,606 45,508 47,609 44,607 -25.09%
-
NP to SH 28,881 33,222 37,923 40,606 45,508 47,609 44,607 -25.09%
-
Tax Rate 24.52% 24.63% 25.40% 25.40% 25.21% 24.19% 24.62% -
Total Cost 361,462 359,813 370,137 381,881 416,423 446,278 437,901 -11.97%
-
Net Worth 216,559 215,822 205,985 198,789 189,680 207,259 189,448 9.29%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 11,714 11,714 11,714 20,696 8,981 -
Div Payout % - - 30.89% 28.85% 25.74% 43.47% 20.14% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 216,559 215,822 205,985 198,789 189,680 207,259 189,448 9.29%
NOSH 902,333 899,259 895,588 903,589 903,240 901,127 902,137 0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.40% 8.45% 9.29% 9.61% 9.85% 9.64% 9.24% -
ROE 13.34% 15.39% 18.41% 20.43% 23.99% 22.97% 23.55% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 43.26 43.71 45.56 46.76 51.14 54.81 53.48 -13.15%
EPS 3.20 3.69 4.23 4.49 5.04 5.28 4.94 -25.07%
DPS 0.00 0.00 1.30 1.30 1.30 2.30 1.00 -
NAPS 0.24 0.24 0.23 0.22 0.21 0.23 0.21 9.28%
Adjusted Per Share Value based on latest NOSH - 903,589
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 25.00 25.17 26.13 27.06 29.58 31.63 30.90 -13.13%
EPS 1.85 2.13 2.43 2.60 2.91 3.05 2.86 -25.14%
DPS 0.00 0.00 0.75 0.75 0.75 1.33 0.58 -
NAPS 0.1387 0.1382 0.1319 0.1273 0.1215 0.1327 0.1213 9.32%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.31 0.35 0.31 0.315 0.35 0.35 0.35 -
P/RPS 0.72 0.80 0.68 0.67 0.68 0.64 0.65 7.03%
P/EPS 9.69 9.47 7.32 7.01 6.95 6.62 7.08 23.20%
EY 10.32 10.56 13.66 14.27 14.40 15.10 14.13 -18.85%
DY 0.00 0.00 4.19 4.13 3.71 6.56 2.84 -
P/NAPS 1.29 1.46 1.35 1.43 1.67 1.52 1.67 -15.77%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 17/02/14 21/11/13 30/08/13 31/05/13 26/02/13 05/11/12 27/08/12 -
Price 0.32 0.345 0.34 0.345 0.35 0.38 0.37 -
P/RPS 0.74 0.79 0.75 0.74 0.68 0.69 0.69 4.76%
P/EPS 10.00 9.34 8.03 7.68 6.95 7.19 7.48 21.29%
EY 10.00 10.71 12.45 13.03 14.40 13.90 13.36 -17.51%
DY 0.00 0.00 3.82 3.77 3.71 6.04 2.69 -
P/NAPS 1.33 1.44 1.48 1.57 1.67 1.65 1.76 -16.99%

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