[SKPRES] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 19.92%
YoY- 9.16%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 223,990 181,135 187,626 144,752 98,758 78,936 62,047 23.83%
PBT 9,621 14,037 25,283 14,994 13,784 13,970 11,968 -3.56%
Tax -3,552 -2,616 -5,050 -2,994 -2,791 -2,778 -1,371 17.17%
NP 6,069 11,421 20,233 12,000 10,993 11,192 10,597 -8.86%
-
NP to SH 6,069 11,421 20,233 12,000 10,993 11,192 10,597 -8.86%
-
Tax Rate 36.92% 18.64% 19.97% 19.97% 20.25% 19.89% 11.46% -
Total Cost 217,921 169,714 167,393 132,752 87,765 67,744 51,450 27.17%
-
Net Worth 137,893 127,050 125,674 108,292 95,999 90,551 47,995 19.21%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - 3,014 - - -
Div Payout % - - - - 27.42% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 137,893 127,050 125,674 108,292 95,999 90,551 47,995 19.21%
NOSH 599,538 577,500 598,452 601,624 600,000 603,673 47,995 52.26%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.71% 6.31% 10.78% 8.29% 11.13% 14.18% 17.08% -
ROE 4.40% 8.99% 16.10% 11.08% 11.45% 12.36% 22.08% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 37.36 31.37 31.35 24.06 16.46 13.08 129.28 -18.67%
EPS 1.01 1.98 3.38 1.99 1.83 1.85 22.08 -40.16%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.23 0.22 0.21 0.18 0.16 0.15 1.00 -21.70%
Adjusted Per Share Value based on latest NOSH - 601,624
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 14.33 11.59 12.01 9.26 6.32 5.05 3.97 23.82%
EPS 0.39 0.73 1.29 0.77 0.70 0.72 0.68 -8.84%
DPS 0.00 0.00 0.00 0.00 0.19 0.00 0.00 -
NAPS 0.0882 0.0813 0.0804 0.0693 0.0614 0.0579 0.0307 19.21%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.11 0.06 0.11 0.08 0.07 0.11 0.10 -
P/RPS 0.29 0.19 0.35 0.33 0.43 0.84 0.08 23.91%
P/EPS 10.87 3.03 3.25 4.01 3.82 5.93 0.45 69.93%
EY 9.20 32.96 30.74 24.93 26.17 16.85 220.79 -41.09%
DY 0.00 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.48 0.27 0.52 0.44 0.44 0.73 0.10 29.84%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 27/02/09 28/02/08 26/02/07 23/02/06 25/02/05 01/04/04 -
Price 0.11 0.06 0.09 0.14 0.09 0.10 0.12 -
P/RPS 0.29 0.19 0.29 0.58 0.55 0.76 0.09 21.51%
P/EPS 10.87 3.03 2.66 7.02 4.91 5.39 0.54 64.85%
EY 9.20 32.96 37.57 14.25 20.36 18.54 183.99 -39.27%
DY 0.00 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.48 0.27 0.43 0.78 0.56 0.67 0.12 25.96%

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