[SKPRES] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 20.32%
YoY- 36.28%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 193,961 179,032 182,205 158,582 103,977 80,818 65,233 19.89%
PBT 18,358 13,365 24,640 17,649 12,842 13,780 11,869 7.53%
Tax -4,114 -2,506 -4,376 -3,261 -2,285 -2,096 -994 26.68%
NP 14,244 10,858 20,264 14,388 10,557 11,684 10,874 4.59%
-
NP to SH 14,244 10,858 20,264 14,388 10,557 11,684 10,874 4.59%
-
Tax Rate 22.41% 18.75% 17.76% 18.48% 17.79% 15.21% 8.37% -
Total Cost 179,717 168,173 161,941 144,194 93,420 69,134 54,358 22.03%
-
Net Worth 138,038 131,741 126,149 107,910 95,254 90,030 79,687 9.58%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 138,038 131,741 126,149 107,910 95,254 90,030 79,687 9.58%
NOSH 600,168 598,823 600,711 599,500 595,338 600,205 48,004 52.28%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.34% 6.07% 11.12% 9.07% 10.15% 14.46% 16.67% -
ROE 10.32% 8.24% 16.06% 13.33% 11.08% 12.98% 13.65% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 32.32 29.90 30.33 26.45 17.47 13.47 135.89 -21.26%
EPS 2.37 1.81 3.37 2.40 1.77 1.95 22.65 -31.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.21 0.18 0.16 0.15 1.66 -28.04%
Adjusted Per Share Value based on latest NOSH - 601,624
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 12.41 11.46 11.66 10.15 6.65 5.17 4.17 19.91%
EPS 0.91 0.69 1.30 0.92 0.68 0.75 0.70 4.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0883 0.0843 0.0807 0.0691 0.061 0.0576 0.051 9.57%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.11 0.06 0.11 0.08 0.07 0.11 0.10 -
P/RPS 0.34 0.20 0.36 0.30 0.40 0.82 0.07 30.10%
P/EPS 4.63 3.31 3.26 3.33 3.95 5.65 0.44 47.97%
EY 21.58 30.22 30.67 30.00 25.33 17.70 226.53 -32.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.27 0.52 0.44 0.44 0.73 0.06 41.37%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 27/02/09 28/02/08 26/02/07 23/02/06 25/02/05 01/04/04 -
Price 0.11 0.06 0.09 0.14 0.09 0.10 0.12 -
P/RPS 0.34 0.20 0.30 0.53 0.52 0.74 0.09 24.77%
P/EPS 4.63 3.31 2.67 5.83 5.08 5.14 0.53 43.46%
EY 21.58 30.22 37.48 17.14 19.70 19.47 188.78 -30.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.27 0.43 0.78 0.56 0.67 0.07 37.79%

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