[SKPRES] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 79.74%
YoY- -31.02%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 777,006 504,292 271,986 214,449 243,901 169,110 109,205 38.64%
PBT 53,907 47,763 26,860 21,733 32,090 19,705 14,017 25.14%
Tax -12,938 -11,442 -6,682 -5,314 -8,288 -5,275 -3,400 24.92%
NP 40,969 36,321 20,178 16,419 23,802 14,430 10,617 25.21%
-
NP to SH 40,969 36,321 20,178 16,419 23,802 14,430 10,617 25.21%
-
Tax Rate 24.00% 23.96% 24.88% 24.45% 25.83% 26.77% 24.26% -
Total Cost 736,037 467,971 251,808 198,030 220,099 154,680 98,588 39.75%
-
Net Worth 357,757 290,999 243,216 216,514 207,365 173,638 149,957 15.57%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 11,720 - - -
Div Payout % - - - - 49.24% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 357,757 290,999 243,216 216,514 207,365 173,638 149,957 15.57%
NOSH 1,154,056 1,077,774 900,803 902,142 901,590 598,755 599,830 11.51%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.27% 7.20% 7.42% 7.66% 9.76% 8.53% 9.72% -
ROE 11.45% 12.48% 8.30% 7.58% 11.48% 8.31% 7.08% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 67.33 46.79 30.19 23.77 27.05 28.24 18.21 24.32%
EPS 3.55 3.37 2.24 1.82 2.64 2.41 1.77 12.28%
DPS 0.00 0.00 0.00 0.00 1.30 0.00 0.00 -
NAPS 0.31 0.27 0.27 0.24 0.23 0.29 0.25 3.64%
Adjusted Per Share Value based on latest NOSH - 899,259
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 49.76 32.30 17.42 13.73 15.62 10.83 6.99 38.65%
EPS 2.62 2.33 1.29 1.05 1.52 0.92 0.68 25.18%
DPS 0.00 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 0.2291 0.1864 0.1558 0.1387 0.1328 0.1112 0.096 15.58%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.30 1.31 0.71 0.35 0.35 0.16 0.15 -
P/RPS 1.93 2.80 2.35 1.47 1.29 0.57 0.82 15.31%
P/EPS 36.62 38.87 31.70 19.23 13.26 6.64 8.47 27.60%
EY 2.73 2.57 3.15 5.20 7.54 15.06 11.80 -21.63%
DY 0.00 0.00 0.00 0.00 3.71 0.00 0.00 -
P/NAPS 4.19 4.85 2.63 1.46 1.52 0.55 0.60 38.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 27/11/15 21/11/14 21/11/13 05/11/12 30/11/11 24/11/10 -
Price 1.31 1.40 0.725 0.345 0.38 0.19 0.15 -
P/RPS 1.95 2.99 2.40 1.45 1.40 0.67 0.82 15.51%
P/EPS 36.90 41.54 32.37 18.96 14.39 7.88 8.47 27.76%
EY 2.71 2.41 3.09 5.28 6.95 12.68 11.80 -21.72%
DY 0.00 0.00 0.00 0.00 3.42 0.00 0.00 -
P/NAPS 4.23 5.19 2.69 1.44 1.65 0.66 0.60 38.43%

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