[SKPRES] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 0.91%
YoY- -11.69%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 487,802 338,220 218,410 178,480 180,498 187,204 162,222 20.12%
PBT 64,180 39,410 28,034 17,508 18,994 24,922 15,590 26.57%
Tax -16,576 -10,550 -6,800 -3,938 -3,628 -4,580 -3,632 28.76%
NP 47,604 28,860 21,234 13,570 15,366 20,342 11,958 25.86%
-
NP to SH 47,604 28,860 21,234 13,570 15,366 20,342 11,958 25.86%
-
Tax Rate 25.83% 26.77% 24.26% 22.49% 19.10% 18.38% 23.30% -
Total Cost 440,198 309,360 197,176 164,910 165,132 166,862 150,264 19.59%
-
Net Worth 207,365 173,638 149,957 138,101 138,053 125,641 101,643 12.60%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 23,441 - - - - - - -
Div Payout % 49.24% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 207,365 173,638 149,957 138,101 138,053 125,641 101,643 12.60%
NOSH 901,590 598,755 599,830 600,442 600,234 598,294 597,900 7.07%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.76% 8.53% 9.72% 7.60% 8.51% 10.87% 7.37% -
ROE 22.96% 16.62% 14.16% 9.83% 11.13% 16.19% 11.76% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 54.10 56.49 36.41 29.72 30.07 31.29 27.13 12.17%
EPS 5.28 4.82 3.54 2.26 2.56 3.40 2.00 17.54%
DPS 2.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.29 0.25 0.23 0.23 0.21 0.17 5.16%
Adjusted Per Share Value based on latest NOSH - 600,526
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 31.24 21.66 13.99 11.43 11.56 11.99 10.39 20.11%
EPS 3.05 1.85 1.36 0.87 0.98 1.30 0.77 25.76%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1328 0.1112 0.096 0.0884 0.0884 0.0805 0.0651 12.60%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.35 0.16 0.15 0.09 0.07 0.11 0.08 -
P/RPS 0.65 0.28 0.41 0.30 0.23 0.35 0.29 14.38%
P/EPS 6.63 3.32 4.24 3.98 2.73 3.24 4.00 8.77%
EY 15.09 30.13 23.60 25.11 36.57 30.91 25.00 -8.06%
DY 7.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.55 0.60 0.39 0.30 0.52 0.47 21.58%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 05/11/12 30/11/11 24/11/10 26/11/09 27/11/08 30/11/07 29/11/06 -
Price 0.38 0.19 0.15 0.11 0.06 0.10 0.09 -
P/RPS 0.70 0.34 0.41 0.37 0.20 0.32 0.33 13.33%
P/EPS 7.20 3.94 4.24 4.87 2.34 2.94 4.50 8.14%
EY 13.89 25.37 23.60 20.55 42.67 34.00 22.22 -7.52%
DY 6.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.66 0.60 0.48 0.26 0.48 0.53 20.81%

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