[SKPRES] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -29.33%
YoY- -46.41%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 388,720 221,000 193,961 179,032 182,205 158,582 103,977 24.56%
PBT 46,381 31,456 18,358 13,365 24,640 17,649 12,842 23.85%
Tax -11,333 -7,157 -4,114 -2,506 -4,376 -3,261 -2,285 30.57%
NP 35,048 24,298 14,244 10,858 20,264 14,388 10,557 22.12%
-
NP to SH 35,048 24,298 14,244 10,858 20,264 14,388 10,557 22.12%
-
Tax Rate 24.43% 22.75% 22.41% 18.75% 17.76% 18.48% 17.79% -
Total Cost 353,672 196,701 179,717 168,173 161,941 144,194 93,420 24.82%
-
Net Worth 179,630 155,863 138,038 131,741 126,149 107,910 95,254 11.14%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 11,975 7,992 - - - - - -
Div Payout % 34.17% 32.89% - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 179,630 155,863 138,038 131,741 126,149 107,910 95,254 11.14%
NOSH 598,769 599,473 600,168 598,823 600,711 599,500 595,338 0.09%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 9.02% 10.99% 7.34% 6.07% 11.12% 9.07% 10.15% -
ROE 19.51% 15.59% 10.32% 8.24% 16.06% 13.33% 11.08% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 64.92 36.87 32.32 29.90 30.33 26.45 17.47 24.44%
EPS 5.85 4.05 2.37 1.81 3.37 2.40 1.77 22.03%
DPS 2.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.26 0.23 0.22 0.21 0.18 0.16 11.03%
Adjusted Per Share Value based on latest NOSH - 577,500
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 24.89 14.15 12.42 11.47 11.67 10.16 6.66 24.56%
EPS 2.24 1.56 0.91 0.70 1.30 0.92 0.68 21.96%
DPS 0.77 0.51 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.115 0.0998 0.0884 0.0844 0.0808 0.0691 0.061 11.14%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.18 0.15 0.11 0.06 0.11 0.08 0.07 -
P/RPS 0.28 0.41 0.34 0.20 0.36 0.30 0.40 -5.76%
P/EPS 3.08 3.70 4.63 3.31 3.26 3.33 3.95 -4.05%
EY 32.52 27.02 21.58 30.22 30.67 30.00 25.33 4.25%
DY 11.11 8.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.48 0.27 0.52 0.44 0.44 5.30%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 23/02/10 27/02/09 28/02/08 26/02/07 23/02/06 -
Price 0.33 0.18 0.11 0.06 0.09 0.14 0.09 -
P/RPS 0.51 0.49 0.34 0.20 0.30 0.53 0.52 -0.32%
P/EPS 5.64 4.44 4.63 3.31 2.67 5.83 5.08 1.75%
EY 17.74 22.52 21.58 30.22 37.48 17.14 19.70 -1.73%
DY 6.06 7.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.69 0.48 0.27 0.43 0.78 0.56 11.90%

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