[SKPRES] YoY 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- 13.85%
YoY- 743.51%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 90,474 122,430 56,545 56,232 44,025 43,053 37,826 15.62%
PBT 13,125 15,081 9,575 5,015 528 6,019 5,442 15.78%
Tax -3,370 -3,225 -1,969 -1,118 -66 -992 -629 32.24%
NP 9,755 11,856 7,606 3,897 462 5,027 4,813 12.48%
-
NP to SH 9,755 11,856 7,606 3,897 462 5,027 4,813 12.48%
-
Tax Rate 25.68% 21.38% 20.56% 22.29% 12.50% 16.48% 11.56% -
Total Cost 80,719 110,574 48,939 52,335 43,563 38,026 33,013 16.05%
-
Net Worth 189,680 179,636 155,713 137,893 127,050 125,674 108,292 9.78%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 8,981 5,988 - - - - -
Div Payout % - 75.76% 78.74% - - - - -
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 189,680 179,636 155,713 137,893 127,050 125,674 108,292 9.78%
NOSH 903,240 598,787 598,897 599,538 577,500 598,452 601,624 7.00%
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 10.78% 9.68% 13.45% 6.93% 1.05% 11.68% 12.72% -
ROE 5.14% 6.60% 4.88% 2.83% 0.36% 4.00% 4.44% -
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 10.02 20.45 9.44 9.38 7.62 7.19 6.29 8.06%
EPS 1.08 1.98 1.27 0.65 0.08 0.84 0.80 5.12%
DPS 0.00 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 5.79 7.83 3.62 3.60 2.82 2.75 2.42 15.63%
EPS 0.62 0.76 0.49 0.25 0.03 0.32 0.31 12.23%
DPS 0.00 0.57 0.38 0.00 0.00 0.00 0.00 -
NAPS 0.1214 0.1149 0.0996 0.0882 0.0813 0.0804 0.0693 9.78%
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 3.49 0.88 1.59 1.17 0.79 1.53 1.27 18.33%
P/EPS 32.41 9.09 11.81 16.92 75.00 13.10 10.00 21.62%
EY 3.09 11.00 8.47 5.91 1.33 7.64 10.00 -17.76%
DY 0.00 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 3.49 1.61 1.91 1.17 0.79 1.25 2.23 7.74%
P/EPS 32.41 16.67 14.17 16.92 75.00 10.71 17.50 10.80%
EY 3.09 6.00 7.06 5.91 1.33 9.33 5.71 -9.71%
DY 0.00 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