[SKPRES] YoY TTM Result on 31-Dec-2008 [#3]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -28.56%
YoY- -43.55%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 368,991 220,031 223,990 181,135 187,626 144,752 98,758 24.55%
PBT 42,940 27,701 9,621 14,037 25,283 14,994 13,784 20.83%
Tax -8,852 -7,680 -3,552 -2,616 -5,050 -2,994 -2,791 21.20%
NP 34,088 20,021 6,069 11,421 20,233 12,000 10,993 20.74%
-
NP to SH 34,088 20,021 6,069 11,421 20,233 12,000 10,993 20.74%
-
Tax Rate 20.61% 27.72% 36.92% 18.64% 19.97% 19.97% 20.25% -
Total Cost 334,903 200,010 217,921 169,714 167,393 132,752 87,765 24.99%
-
Net Worth 179,636 155,713 137,893 127,050 125,674 108,292 95,999 11.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 14,982 8,982 - - - - 3,014 30.62%
Div Payout % 43.95% 44.86% - - - - 27.42% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 179,636 155,713 137,893 127,050 125,674 108,292 95,999 11.00%
NOSH 598,787 598,897 599,538 577,500 598,452 601,624 600,000 -0.03%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 9.24% 9.10% 2.71% 6.31% 10.78% 8.29% 11.13% -
ROE 18.98% 12.86% 4.40% 8.99% 16.10% 11.08% 11.45% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 61.62 36.74 37.36 31.37 31.35 24.06 16.46 24.59%
EPS 5.69 3.34 1.01 1.98 3.38 1.99 1.83 20.80%
DPS 2.50 1.50 0.00 0.00 0.00 0.00 0.50 30.75%
NAPS 0.30 0.26 0.23 0.22 0.21 0.18 0.16 11.03%
Adjusted Per Share Value based on latest NOSH - 577,500
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 23.63 14.09 14.34 11.60 12.02 9.27 6.32 24.57%
EPS 2.18 1.28 0.39 0.73 1.30 0.77 0.70 20.83%
DPS 0.96 0.58 0.00 0.00 0.00 0.00 0.19 30.97%
NAPS 0.115 0.0997 0.0883 0.0814 0.0805 0.0694 0.0615 10.98%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.18 0.15 0.11 0.06 0.11 0.08 0.07 -
P/RPS 0.29 0.41 0.29 0.19 0.35 0.33 0.43 -6.35%
P/EPS 3.16 4.49 10.87 3.03 3.25 4.01 3.82 -3.11%
EY 31.63 22.29 9.20 32.96 30.74 24.93 26.17 3.20%
DY 13.89 10.00 0.00 0.00 0.00 0.00 7.14 11.72%
P/NAPS 0.60 0.58 0.48 0.27 0.52 0.44 0.44 5.30%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 23/02/10 27/02/09 28/02/08 26/02/07 23/02/06 -
Price 0.33 0.18 0.11 0.06 0.09 0.14 0.09 -
P/RPS 0.54 0.49 0.29 0.19 0.29 0.58 0.55 -0.30%
P/EPS 5.80 5.38 10.87 3.03 2.66 7.02 4.91 2.81%
EY 17.25 18.57 9.20 32.96 37.57 14.25 20.36 -2.72%
DY 7.58 8.33 0.00 0.00 0.00 0.00 5.56 5.29%
P/NAPS 1.10 0.69 0.48 0.27 0.43 0.78 0.56 11.90%

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