[SKPRES] YoY Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 82.16%
YoY- 44.24%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 422,161 302,231 334,374 291,540 165,750 145,471 134,274 21.02%
PBT 41,168 29,043 45,213 34,786 23,592 13,769 10,024 26.53%
Tax -10,454 -7,210 -11,657 -8,500 -5,368 -3,086 -1,880 33.08%
NP 30,714 21,833 33,556 26,286 18,224 10,683 8,144 24.74%
-
NP to SH 30,714 21,833 33,556 26,286 18,224 10,683 8,144 24.74%
-
Tax Rate 25.39% 24.83% 25.78% 24.44% 22.75% 22.41% 18.75% -
Total Cost 391,447 280,398 300,818 265,254 147,526 134,788 126,130 20.76%
-
Net Worth 234,182 215,634 188,921 179,630 155,863 138,038 131,741 10.05%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - 11,695 8,981 5,994 - - -
Div Payout % - - 34.85% 34.17% 32.89% - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 234,182 215,634 188,921 179,630 155,863 138,038 131,741 10.05%
NOSH 900,703 898,477 899,624 598,769 599,473 600,168 598,823 7.03%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.28% 7.22% 10.04% 9.02% 10.99% 7.34% 6.07% -
ROE 13.12% 10.13% 17.76% 14.63% 11.69% 7.74% 6.18% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 46.87 33.64 37.17 48.69 27.65 24.24 22.42 13.07%
EPS 3.41 2.43 3.73 4.39 3.04 1.78 1.36 16.54%
DPS 0.00 0.00 1.30 1.50 1.00 0.00 0.00 -
NAPS 0.26 0.24 0.21 0.30 0.26 0.23 0.22 2.82%
Adjusted Per Share Value based on latest NOSH - 598,787
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 27.01 19.34 21.40 18.66 10.61 9.31 8.59 21.02%
EPS 1.97 1.40 2.15 1.68 1.17 0.68 0.52 24.84%
DPS 0.00 0.00 0.75 0.57 0.38 0.00 0.00 -
NAPS 0.1499 0.138 0.1209 0.1149 0.0997 0.0883 0.0843 10.06%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.64 0.31 0.35 0.18 0.15 0.11 0.06 -
P/RPS 1.37 0.92 0.94 0.37 0.54 0.45 0.27 31.07%
P/EPS 18.77 12.76 9.38 4.10 4.93 6.18 4.41 27.28%
EY 5.33 7.84 10.66 24.39 20.27 16.18 22.67 -21.42%
DY 0.00 0.00 3.71 8.33 6.67 0.00 0.00 -
P/NAPS 2.46 1.29 1.67 0.60 0.58 0.48 0.27 44.49%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 16/02/15 17/02/14 26/02/13 29/02/12 28/02/11 23/02/10 27/02/09 -
Price 0.79 0.32 0.35 0.33 0.18 0.11 0.06 -
P/RPS 1.69 0.95 0.94 0.68 0.65 0.45 0.27 35.73%
P/EPS 23.17 13.17 9.38 7.52 5.92 6.18 4.41 31.83%
EY 4.32 7.59 10.66 13.30 16.89 16.18 22.67 -24.13%
DY 0.00 0.00 3.71 4.55 5.56 0.00 0.00 -
P/NAPS 3.04 1.33 1.67 1.10 0.69 0.48 0.27 49.68%

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