[SKPRES] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 57.45%
YoY- 31.18%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 334,374 291,540 165,750 145,471 134,274 136,654 118,937 18.78%
PBT 45,213 34,786 23,592 13,769 10,024 18,480 13,237 22.69%
Tax -11,657 -8,500 -5,368 -3,086 -1,880 -3,282 -2,446 29.69%
NP 33,556 26,286 18,224 10,683 8,144 15,198 10,791 20.79%
-
NP to SH 33,556 26,286 18,224 10,683 8,144 15,198 10,791 20.79%
-
Tax Rate 25.78% 24.44% 22.75% 22.41% 18.75% 17.76% 18.48% -
Total Cost 300,818 265,254 147,526 134,788 126,130 121,456 108,146 18.57%
-
Net Worth 188,921 179,630 155,863 138,038 131,741 126,149 107,910 9.77%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 11,695 8,981 5,994 - - - - -
Div Payout % 34.85% 34.17% 32.89% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 188,921 179,630 155,863 138,038 131,741 126,149 107,910 9.77%
NOSH 899,624 598,769 599,473 600,168 598,823 600,711 599,500 6.99%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.04% 9.02% 10.99% 7.34% 6.07% 11.12% 9.07% -
ROE 17.76% 14.63% 11.69% 7.74% 6.18% 12.05% 10.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 37.17 48.69 27.65 24.24 22.42 22.75 19.84 11.01%
EPS 3.73 4.39 3.04 1.78 1.36 2.53 1.80 12.89%
DPS 1.30 1.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.30 0.26 0.23 0.22 0.21 0.18 2.60%
Adjusted Per Share Value based on latest NOSH - 599,538
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 21.40 18.66 10.61 9.31 8.59 8.74 7.61 18.78%
EPS 2.15 1.68 1.17 0.68 0.52 0.97 0.69 20.83%
DPS 0.75 0.57 0.38 0.00 0.00 0.00 0.00 -
NAPS 0.1209 0.1149 0.0997 0.0883 0.0843 0.0807 0.0691 9.76%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.35 0.18 0.15 0.11 0.06 0.11 0.08 -
P/RPS 0.94 0.37 0.54 0.45 0.27 0.48 0.40 15.28%
P/EPS 9.38 4.10 4.93 6.18 4.41 4.35 4.44 13.26%
EY 10.66 24.39 20.27 16.18 22.67 23.00 22.50 -11.69%
DY 3.71 8.33 6.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.60 0.58 0.48 0.27 0.52 0.44 24.86%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 28/02/11 23/02/10 27/02/09 28/02/08 26/02/07 -
Price 0.35 0.33 0.18 0.11 0.06 0.09 0.14 -
P/RPS 0.94 0.68 0.65 0.45 0.27 0.40 0.71 4.78%
P/EPS 9.38 7.52 5.92 6.18 4.41 3.56 7.78 3.16%
EY 10.66 13.30 16.89 16.18 22.67 28.11 12.86 -3.07%
DY 3.71 4.55 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.10 0.69 0.48 0.27 0.43 0.78 13.51%

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