[SKPRES] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -10.01%
YoY- -22.7%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,282,232 972,248 526,948 433,180 490,888 237,240 202,480 35.98%
PBT 96,044 94,176 51,140 48,652 63,048 28,036 22,524 27.31%
Tax -23,052 -22,560 -12,544 -12,112 -15,776 -6,244 -4,612 30.72%
NP 72,992 71,616 38,596 36,540 47,272 21,792 17,912 26.35%
-
NP to SH 72,992 71,616 38,596 36,540 47,272 21,792 17,912 26.35%
-
Tax Rate 24.00% 23.96% 24.53% 24.90% 25.02% 22.27% 20.48% -
Total Cost 1,209,240 900,632 488,352 396,640 443,616 215,448 184,568 36.75%
-
Net Worth 374,027 268,023 234,461 205,985 189,448 161,643 143,295 17.32%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 374,027 268,023 234,461 205,985 189,448 161,643 143,295 17.32%
NOSH 1,133,416 1,072,095 901,775 895,588 902,137 598,681 597,066 11.26%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.69% 7.37% 7.32% 8.44% 9.63% 9.19% 8.85% -
ROE 19.52% 26.72% 16.46% 17.74% 24.95% 13.48% 12.50% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 113.13 90.69 58.43 48.37 54.41 39.63 33.91 22.21%
EPS 6.44 6.68 4.28 4.08 5.24 3.64 3.00 13.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.25 0.26 0.23 0.21 0.27 0.24 5.44%
Adjusted Per Share Value based on latest NOSH - 895,588
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 82.05 62.21 33.72 27.72 31.41 15.18 12.96 35.97%
EPS 4.67 4.58 2.47 2.34 3.02 1.39 1.15 26.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2393 0.1715 0.15 0.1318 0.1212 0.1034 0.0917 17.31%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.16 1.22 0.555 0.31 0.35 0.17 0.13 -
P/RPS 1.03 1.35 0.95 0.64 0.64 0.43 0.38 18.06%
P/EPS 18.01 18.26 12.97 7.60 6.68 4.67 4.33 26.78%
EY 5.55 5.48 7.71 13.16 14.97 21.41 23.08 -21.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 4.88 2.13 1.35 1.67 0.63 0.54 36.63%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 25/08/15 28/08/14 30/08/13 27/08/12 25/08/11 26/08/10 -
Price 1.17 1.32 0.60 0.34 0.37 0.17 0.14 -
P/RPS 1.03 1.46 1.03 0.70 0.68 0.43 0.41 16.57%
P/EPS 18.17 19.76 14.02 8.33 7.06 4.67 4.67 25.38%
EY 5.50 5.06 7.13 12.00 14.16 21.41 21.43 -20.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 5.28 2.31 1.48 1.76 0.63 0.58 35.21%

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