[SKPRES] YoY Cumulative 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- 6.0%
YoY- -46.41%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 291,540 165,750 145,471 134,274 136,654 118,937 77,983 24.56%
PBT 34,786 23,592 13,769 10,024 18,480 13,237 9,632 23.85%
Tax -8,500 -5,368 -3,086 -1,880 -3,282 -2,446 -1,714 30.57%
NP 26,286 18,224 10,683 8,144 15,198 10,791 7,918 22.12%
-
NP to SH 26,286 18,224 10,683 8,144 15,198 10,791 7,918 22.12%
-
Tax Rate 24.44% 22.75% 22.41% 18.75% 17.76% 18.48% 17.79% -
Total Cost 265,254 147,526 134,788 126,130 121,456 108,146 70,065 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 8,981 5,994 - - - - - -
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 14.63% 11.69% 7.74% 6.18% 12.05% 10.00% 8.31% -
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 48.69 27.65 24.24 22.42 22.75 19.84 13.10 24.44%
EPS 4.39 3.04 1.78 1.36 2.53 1.80 1.33 22.01%
DPS 1.50 1.00 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 18.66 10.61 9.31 8.59 8.74 7.61 4.99 24.57%
EPS 1.68 1.17 0.68 0.52 0.97 0.69 0.51 21.96%
DPS 0.57 0.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1149 0.0997 0.0883 0.0843 0.0807 0.0691 0.061 11.12%
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 0.37 0.54 0.45 0.27 0.48 0.40 0.53 -5.81%
P/EPS 4.10 4.93 6.18 4.41 4.35 4.44 5.26 -4.06%
EY 24.39 20.27 16.18 22.67 23.00 22.50 19.00 4.24%
DY 8.33 6.67 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 0.68 0.65 0.45 0.27 0.40 0.71 0.69 -0.24%
P/EPS 7.52 5.92 6.18 4.41 3.56 7.78 6.77 1.76%
EY 13.30 16.89 16.18 22.67 28.11 12.86 14.78 -1.74%
DY 4.55 5.56 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