[SKPRES] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -26.3%
YoY- -83.52%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 493,887 303,106 219,718 211,783 180,163 182,399 135,633 24.01%
PBT 62,804 37,434 23,141 5,134 19,528 24,706 12,872 30.20%
Tax -15,195 -7,596 -6,829 -2,500 -3,542 -4,687 -2,865 32.02%
NP 47,609 29,838 16,312 2,634 15,986 20,019 10,007 29.65%
-
NP to SH 47,609 29,838 16,312 2,634 15,986 20,019 10,007 29.65%
-
Tax Rate 24.19% 20.29% 29.51% 48.69% 18.14% 18.97% 22.26% -
Total Cost 446,278 273,268 203,406 209,149 164,177 162,380 125,626 23.50%
-
Net Worth 207,259 173,671 149,053 138,121 137,464 126,174 101,220 12.67%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 20,696 11,989 2,993 - - - - -
Div Payout % 43.47% 40.18% 18.35% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 207,259 173,671 149,053 138,121 137,464 126,174 101,220 12.67%
NOSH 901,127 598,866 596,213 600,526 597,671 600,833 595,416 7.14%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.64% 9.84% 7.42% 1.24% 8.87% 10.98% 7.38% -
ROE 22.97% 17.18% 10.94% 1.91% 11.63% 15.87% 9.89% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 54.81 50.61 36.85 35.27 30.14 30.36 22.78 15.74%
EPS 5.28 4.98 2.74 0.44 2.67 3.33 1.68 21.00%
DPS 2.30 2.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.29 0.25 0.23 0.23 0.21 0.17 5.16%
Adjusted Per Share Value based on latest NOSH - 600,526
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 31.63 19.41 14.07 13.56 11.54 11.68 8.69 24.00%
EPS 3.05 1.91 1.04 0.17 1.02 1.28 0.64 29.69%
DPS 1.33 0.77 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.1327 0.1112 0.0955 0.0885 0.088 0.0808 0.0648 12.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.35 0.16 0.15 0.09 0.07 0.11 0.08 -
P/RPS 0.64 0.32 0.41 0.26 0.23 0.36 0.35 10.57%
P/EPS 6.62 3.21 5.48 20.52 2.62 3.30 4.76 5.64%
EY 15.10 31.14 18.24 4.87 38.21 30.29 21.01 -5.35%
DY 6.56 12.50 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.55 0.60 0.39 0.30 0.52 0.47 21.58%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 05/11/12 30/11/11 24/11/10 26/11/09 27/11/08 30/11/07 29/11/06 -
Price 0.38 0.19 0.15 0.11 0.06 0.10 0.09 -
P/RPS 0.69 0.38 0.41 0.31 0.20 0.33 0.40 9.50%
P/EPS 7.19 3.81 5.48 25.08 2.24 3.00 5.36 5.01%
EY 13.90 26.22 18.24 3.99 44.58 33.32 18.67 -4.79%
DY 6.04 10.53 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.66 0.60 0.48 0.26 0.48 0.53 20.81%

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