[SKPRES] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 40.98%
YoY- 27.66%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 819,059 422,161 302,231 334,374 291,540 165,750 145,471 33.36%
PBT 79,521 41,168 29,043 45,213 34,786 23,592 13,769 33.92%
Tax -19,053 -10,454 -7,210 -11,657 -8,500 -5,368 -3,086 35.42%
NP 60,468 30,714 21,833 33,556 26,286 18,224 10,683 33.47%
-
NP to SH 60,468 30,714 21,833 33,556 26,286 18,224 10,683 33.47%
-
Tax Rate 23.96% 25.39% 24.83% 25.78% 24.44% 22.75% 22.41% -
Total Cost 758,591 391,447 280,398 300,818 265,254 147,526 134,788 33.35%
-
Net Worth 303,423 234,182 215,634 188,921 179,630 155,863 138,038 14.02%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 11,695 8,981 5,994 - -
Div Payout % - - - 34.85% 34.17% 32.89% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 303,423 234,182 215,634 188,921 179,630 155,863 138,038 14.02%
NOSH 1,083,655 900,703 898,477 899,624 598,769 599,473 600,168 10.34%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.38% 7.28% 7.22% 10.04% 9.02% 10.99% 7.34% -
ROE 19.93% 13.12% 10.13% 17.76% 14.63% 11.69% 7.74% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 75.58 46.87 33.64 37.17 48.69 27.65 24.24 20.85%
EPS 5.58 3.41 2.43 3.73 4.39 3.04 1.78 20.96%
DPS 0.00 0.00 0.00 1.30 1.50 1.00 0.00 -
NAPS 0.28 0.26 0.24 0.21 0.30 0.26 0.23 3.33%
Adjusted Per Share Value based on latest NOSH - 903,240
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 52.45 27.04 19.36 21.41 18.67 10.62 9.32 33.35%
EPS 3.87 1.97 1.40 2.15 1.68 1.17 0.68 33.60%
DPS 0.00 0.00 0.00 0.75 0.58 0.38 0.00 -
NAPS 0.1943 0.15 0.1381 0.121 0.115 0.0998 0.0884 14.01%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.31 0.64 0.31 0.35 0.18 0.15 0.11 -
P/RPS 1.73 1.37 0.92 0.94 0.37 0.54 0.45 25.14%
P/EPS 23.48 18.77 12.76 9.38 4.10 4.93 6.18 24.90%
EY 4.26 5.33 7.84 10.66 24.39 20.27 16.18 -19.93%
DY 0.00 0.00 0.00 3.71 8.33 6.67 0.00 -
P/NAPS 4.68 2.46 1.29 1.67 0.60 0.58 0.48 46.13%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 19/02/16 16/02/15 17/02/14 26/02/13 29/02/12 28/02/11 23/02/10 -
Price 1.32 0.79 0.32 0.35 0.33 0.18 0.11 -
P/RPS 1.75 1.69 0.95 0.94 0.68 0.65 0.45 25.38%
P/EPS 23.66 23.17 13.17 9.38 7.52 5.92 6.18 25.06%
EY 4.23 4.32 7.59 10.66 13.30 16.89 16.18 -20.02%
DY 0.00 0.00 0.00 3.71 4.55 5.56 0.00 -
P/NAPS 4.71 3.04 1.33 1.67 1.10 0.69 0.48 46.29%

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